| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 39 484.00 | 39 484.00 | | 39 484.00 |
BB Receivables related to investments | 97 535.00 | | 97 535.00 | 97 535.00 |
BJ TOTAL (I) | 312 711.00 | 39 484.00 | 273 226.00 | 312 711.00 |
BZ Other receivables | 10 704.00 | | 10 704.00 | 10 704.00 |
CF Cash and cash equivalents | 482 464.00 | | 482 464.00 | 482 464.00 |
CJ TOTAL (II) | 493 168.00 | | 493 168.00 | 493 168.00 |
CO Grand total (0 to V) | 805 880.00 | 39 484.00 | 766 395.00 | 805 880.00 |
CU Other investments | 175 691.00 | | 175 691.00 | 175 691.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 76 000.00 | 76 000.00 | | 76 000.00 |
DD Legal reserve (1) | 7 600.00 | 7 600.00 | | 7 600.00 |
DE Statutory or contractual reserves | 18 889.00 | 18 889.00 | | 18 889.00 |
DF Regulated reserves (1) | 4 939.00 | 4 939.00 | | 4 939.00 |
DG Other reserves | 500 111.00 | 483 732.00 | | 500 111.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 76 697.00 | 16 378.00 | | 76 697.00 |
DL TOTAL (I) | 684 236.00 | 607 539.00 | | 684 236.00 |
DU Loans and Debts from Credit Institutions (3) | 39.00 | 30.00 | | 39.00 |
DV Miscellaneous Loans and Financial Debts (4) | 82 119.00 | 51 758.00 | | 82 119.00 |
DY Tax and social security liabilities | | 4 768.00 | | |
EC TOTAL (IV) | 82 158.00 | 56 556.00 | | 82 158.00 |
EE Grand total (I to V) | 766 395.00 | 664 096.00 | | 766 395.00 |
EG Accrued income and payables due within one year | 82 158.00 | 56 556.00 | | 82 158.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 879.00 | |
FX Taxes, duties, and similar payments | | | 48.00 | |
GF Total Operating Expenses (II) | | | 1 927.00 | |
GG - OPERATING RESULT (I - II) | | | -1 927.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 82 381.00 | |
GL Other interest and similar income | | | 897.00 | |
GP Total financial income (V) | | | 83 279.00 | |
GR Interest and similar expenses | | | 361.00 | |
GU Total financial expenses (VI) | | | 361.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 82 917.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 80 990.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 293.00 | 4 768.00 | | 4 293.00 |
HL TOTAL REVENUE (I + III + V + VII) | 83 279.00 | 25 982.00 | | 83 279.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 582.00 | 9 604.00 | | 6 582.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 76 697.00 | 16 378.00 | | 76 697.00 |
| |
| 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 | 323 776.00 | | 28 934.00 | 323 776.00 |
I3 DECREASES Total Financial Fixed Assets | | 40 000.00 | 273 226.00 | |
I4 DECREASES Grand Total | | 40 000.00 | 312 711.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 39 484.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 39 484.00 | | | 39 484.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 284 292.00 | | 28 934.00 | 284 292.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 39 484.00 | | | 39 484.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 39 484.00 | | | 39 484.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UL Receivables related to investments | 97 535.00 | | 97 535.00 | 97 535.00 |
VC Group and associates | 10 229.00 | 10 229.00 | | 10 229.00 |
VG Loans with a maturity of up to one year at origin | 39.00 | 39.00 | | 39.00 |
VI Group and Associates | 82 119.00 | 82 119.00 | | 82 119.00 |
VM Income taxes | 475.00 | 475.00 | | 475.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 108 240.00 | 10 704.00 | 97 535.00 | 108 240.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 82 158.00 | 82 158.00 | | 82 158.00 |
