| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 18 689.00 | | 18 689.00 | 18 689.00 |
BJ TOTAL (I) | 255 509.00 | | 255 509.00 | 255 509.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 29 121.00 | | 29 121.00 | 29 121.00 |
CJ TOTAL (II) | 29 121.00 | | 29 121.00 | 29 121.00 |
CO Grand total (0 to V) | 284 630.00 | | 284 630.00 | 284 630.00 |
CP Shares due in less than one year | 18 689.00 | | | 18 689.00 |
CR Shares due in more than one year | 1.00 | | | 1.00 |
CU Other investments | 236 820.00 | | 236 820.00 | 236 820.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 215.00 | 40 215.00 | | 40 215.00 |
DH Retained earnings | -1 507.00 | -19 262.00 | | -1 507.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 178.00 | 17 755.00 | | 16 178.00 |
DL TOTAL (I) | 54 887.00 | 38 708.00 | | 54 887.00 |
DV Miscellaneous Loans and Financial Debts (4) | 225 580.00 | 224 656.00 | | 225 580.00 |
DX Trade payables and related accounts | 1 380.00 | 1 560.00 | | 1 380.00 |
DY Tax and social security liabilities | 2 783.00 | 993.00 | | 2 783.00 |
EA Other liabilities | | 37 300.00 | | |
EC TOTAL (IV) | 229 743.00 | 264 509.00 | | 229 743.00 |
EE Grand total (I to V) | 284 630.00 | 303 218.00 | | 284 630.00 |
EG Accrued income and payables due within one year | 229 743.00 | 264 509.00 | | 229 743.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 296.00 | |
FX Taxes, duties, and similar payments | | | | |
FZ Social Security Contributions | | | | |
GF Total Operating Expenses (II) | | | 3 296.00 | |
GG - OPERATING RESULT (I - II) | | | -3 296.00 | |
GH Attributed profit or transferred loss (III) | | | 12 888.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 9 370.00 | |
GP Total financial income (V) | | | 9 370.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 370.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 961.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 783.00 | 1 363.00 | | 2 783.00 |
HL TOTAL REVENUE (I + III + V + VII) | 22 258.00 | 21 839.00 | | 22 258.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 079.00 | 4 083.00 | | 6 079.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 178.00 | 17 755.00 | | 16 178.00 |
| |
| 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 | 259 885.00 | | 13 194.00 | 259 885.00 |
I3 DECREASES Total Financial Fixed Assets | | 17 570.00 | 255 509.00 | |
I4 DECREASES Grand Total | | 17 570.00 | 255 509.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 259 885.00 | | 13 194.00 | 259 885.00 |
| |
| 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 | 1 380.00 | 1 380.00 | | 1 380.00 |
8C Staff and Related Accounts | 2 783.00 | 2 783.00 | | 2 783.00 |
UL Receivables related to investments | 18 689.00 | 18 689.00 | | 18 689.00 |
UX Other trade receivables | 1.00 | | | 1.00 |
VI Group and Associates | 225 580.00 | 225 580.00 | | 225 580.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 689.00 | 18 689.00 | | 18 689.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 229 743.00 | 229 743.00 | | 229 743.00 |
