| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | | | 7.00 | |
BF Loans | 60 000.00 | | 60 000.00 | 60 000.00 |
BH Other financial assets | 1 443.00 | | 1 443.00 | 1 443.00 |
BJ TOTAL (I) | 61 823.00 | | 61 823.00 | 61 823.00 |
BZ Other receivables | 72 723.00 | | 72 723.00 | 72 723.00 |
CF Cash and cash equivalents | 288 336.00 | | 288 336.00 | 288 336.00 |
CJ TOTAL (II) | 361 059.00 | | 361 059.00 | 361 059.00 |
CO Grand total (0 to V) | 422 882.00 | | 422 882.00 | 422 882.00 |
CP Shares due in less than one year | 61 443.00 | | | 61 443.00 |
CU Other investments | 380.00 | | 380.00 | 380.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 419 165.00 | | | 419 165.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 617.00 | | | 2 617.00 |
DL TOTAL (I) | 422 882.00 | | | 422 882.00 |
EE Grand total (I to V) | 422 882.00 | | | 422 882.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 450.00 | |
GF Total Operating Expenses (II) | | | 450.00 | |
GG - OPERATING RESULT (I - II) | | | -450.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 330.00 | |
GL Other interest and similar income | | | 1 200.00 | |
GP Total financial income (V) | | | 3 530.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 530.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 079.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 462.00 | | | 462.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 530.00 | | | 3 530.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 912.00 | | | 912.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 617.00 | | | 2 617.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 60 623.00 | | 1 200.00 | 60 623.00 |
I3 DECREASES Total Financial Fixed Assets | | | 61 823.00 | |
I4 DECREASES Grand Total | | | 61 823.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 60 623.00 | | 1 200.00 | 60 623.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UP Loans | 60 000.00 | 60 000.00 | | 60 000.00 |
UT Other financial assets | 1 443.00 | 1 443.00 | | 1 443.00 |
VB VAT | 1 660.00 | 1 660.00 | | 1 660.00 |
VC Group and associates | 71 025.00 | 71 025.00 | | 71 025.00 |
VM Income taxes | 38.00 | 38.00 | | 38.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 134 166.00 | 134 166.00 | | 134 166.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ZE Dividends | 1 305 000.00 | | | 1 305 000.00 |
