| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 235 138.00 | | 235 138.00 | 235 138.00 |
BJ TOTAL (I) | 9 807 838.00 | | 9 807 838.00 | 9 807 838.00 |
BZ Other receivables | 2 407.00 | | 2 407.00 | 2 407.00 |
CF Cash and cash equivalents | 166 795.00 | | 166 795.00 | 166 795.00 |
CJ TOTAL (II) | 169 202.00 | | 169 202.00 | 169 202.00 |
CO Grand total (0 to V) | 9 977 040.00 | | 9 977 040.00 | 9 977 040.00 |
CP Shares due in less than one year | 235 138.00 | | | 235 138.00 |
CU Other investments | 9 572 700.00 | | 9 572 700.00 | 9 572 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500 000.00 | 7 500 000.00 | | 7 500 000.00 |
DB Share, merger, contribution premiums, etc. | 1 870 000.00 | 1 870 000.00 | | 1 870 000.00 |
DD Legal reserve (1) | 60 404.00 | 24 320.00 | | 60 404.00 |
DH Retained earnings | 310 000.00 | | | 310 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 229 336.00 | 636 084.00 | | 229 336.00 |
DL TOTAL (I) | 9 969 740.00 | 10 030 404.00 | | 9 969 740.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 000.00 | 3 000.00 | | 3 000.00 |
DX Trade payables and related accounts | 4 300.00 | 3 011.00 | | 4 300.00 |
DY Tax and social security liabilities | | 2 734.00 | | |
EC TOTAL (IV) | 7 300.00 | 8 745.00 | | 7 300.00 |
EE Grand total (I to V) | 9 977 040.00 | 10 039 149.00 | | 9 977 040.00 |
EG Accrued income and payables due within one year | 7 300.00 | 8 745.00 | | 7 300.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 192.00 | |
FX Taxes, duties, and similar payments | | | 1 760.00 | |
GF Total Operating Expenses (II) | | | 4 952.00 | |
GG - OPERATING RESULT (I - II) | | | -4 952.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 235 138.00 | |
GP Total financial income (V) | | | 235 138.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 235 138.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 230 186.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 202.00 | 1.00 | | 202.00 |
HD Total exceptional income (VII) | 202.00 | 1.00 | | 202.00 |
HE Exceptional expenses on management operations | 1.00 | 66.00 | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | 66.00 | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 201.00 | -65.00 | | 201.00 |
HK Income tax | 1 051.00 | 4 342.00 | | 1 051.00 |
HL TOTAL REVENUE (I + III + V + VII) | 235 340.00 | 643 732.00 | | 235 340.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 004.00 | 7 648.00 | | 6 004.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 229 336.00 | 636 084.00 | | 229 336.00 |
| |
| 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 | 10 006 836.00 | | | 10 006 836.00 |
I4 DECREASES Grand Total | | 198 998.00 | 9 807 838.00 | |
IY DECREASES Total Tangible Fixed Assets | | 198 998.00 | 9 807 838.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 006 836.00 | | | 10 006 836.00 |
| |
| 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 | 4 300.00 | 4 300.00 | | 4 300.00 |
UL Receivables related to investments | 235 138.00 | 235 138.00 | | 235 138.00 |
VB VAT | 200.00 | 200.00 | | 200.00 |
VI Group and Associates | 3 000.00 | 3 000.00 | | 3 000.00 |
VM Income taxes | 2 207.00 | 2 207.00 | | 2 207.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 237 545.00 | 237 545.00 | | 237 545.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 300.00 | 7 300.00 | | 7 300.00 |
