| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 41 756.00 | | 41 756.00 | 41 756.00 |
BJ TOTAL (I) | 635 507.00 | | 635 507.00 | 635 507.00 |
BZ Other receivables | 408.00 | | 408.00 | 408.00 |
CF Cash and cash equivalents | 21 778.00 | | 21 778.00 | 21 778.00 |
CJ TOTAL (II) | 22 186.00 | | 22 186.00 | 22 186.00 |
CO Grand total (0 to V) | 657 693.00 | | 657 693.00 | 657 693.00 |
CU Other investments | 593 751.00 | | 593 751.00 | 593 751.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 535 500.00 | 535 500.00 | | 535 500.00 |
DD Legal reserve (1) | 3 912.00 | 3 441.00 | | 3 912.00 |
DG Other reserves | 41 320.00 | 32 387.00 | | 41 320.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 480.00 | 9 403.00 | | 17 480.00 |
DK Regulated provisions | 4 358.00 | 3 408.00 | | 4 358.00 |
DL TOTAL (I) | 602 570.00 | 584 139.00 | | 602 570.00 |
DV Miscellaneous Loans and Financial Debts (4) | 53 707.00 | 66 707.00 | | 53 707.00 |
DX Trade payables and related accounts | 1 416.00 | 1 464.00 | | 1 416.00 |
EC TOTAL (IV) | 55 123.00 | 68 171.00 | | 55 123.00 |
EE Grand total (I to V) | 657 693.00 | 652 310.00 | | 657 693.00 |
EG Accrued income and payables due within one year | 55 123.00 | 68 171.00 | | 55 123.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 504.00 | |
GF Total Operating Expenses (II) | | | 1 504.00 | |
GG - OPERATING RESULT (I - II) | | | -1 504.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 000.00 | |
GP Total financial income (V) | | | 20 000.00 | |
GR Interest and similar expenses | | | 65.00 | |
GU Total financial expenses (VI) | | | 65.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 19 935.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 431.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 950.00 | 950.00 | | 950.00 |
HH Total exceptional expenses (VIII) | 950.00 | 950.00 | | 950.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -950.00 | -950.00 | | -950.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 000.00 | 12 000.00 | | 20 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 520.00 | 2 597.00 | | 2 520.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 480.00 | 9 403.00 | | 17 480.00 |
| |
| 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 | 635 507.00 | | | 635 507.00 |
I3 DECREASES Total Financial Fixed Assets | | | 635 507.00 | |
I4 DECREASES Grand Total | | | 635 507.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 635 507.00 | | | 635 507.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 408.00 | 950.00 | | 3 408.00 |
7C Grand total | 3 408.00 | 950.00 | | 3 408.00 |
UJ - Exceptional | | 950.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 1 416.00 | 1 416.00 | | 1 416.00 |
UL Receivables related to investments | 41 756.00 | | 41 756.00 | 41 756.00 |
VI Group and Associates | 53 707.00 | 53 707.00 | | 53 707.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 408.00 | 408.00 | | 408.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 164.00 | 408.00 | 41 756.00 | 42 164.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 55 123.00 | 55 123.00 | | 55 123.00 |
