| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 888 473.00 | 1 780 870.00 | 107 603.00 | 1 888 473.00 |
BD Other fixed assets | 5 040.00 | 5 040.00 | | 5 040.00 |
BJ TOTAL (I) | 2 456 405.00 | 2 175 910.00 | 280 495.00 | 2 456 405.00 |
CF Cash and cash equivalents | 449 789.00 | | 449 789.00 | 449 789.00 |
CJ TOTAL (II) | 449 789.00 | | 449 789.00 | 449 789.00 |
CO Grand total (0 to V) | 2 906 194.00 | 2 175 910.00 | 730 284.00 | 2 906 194.00 |
CU Other investments | 562 892.00 | 390 000.00 | 172 892.00 | 562 892.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -143 198.00 | -1 137 595.00 | | -143 198.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 337 483.00 | 994 397.00 | | 337 483.00 |
DL TOTAL (I) | 195 285.00 | -142 198.00 | | 195 285.00 |
DU Loans and Debts from Credit Institutions (3) | | 183.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 531 895.00 | 296 895.00 | | 531 895.00 |
DX Trade payables and related accounts | 3 084.00 | 3 320.00 | | 3 084.00 |
EA Other liabilities | 20.00 | 20.00 | | 20.00 |
EC TOTAL (IV) | 535 000.00 | 300 418.00 | | 535 000.00 |
EE Grand total (I to V) | 730 284.00 | 158 220.00 | | 730 284.00 |
EG Accrued income and payables due within one year | 535 000.00 | 300 418.00 | | 535 000.00 |
EI Including equity loans | 531 895.00 | | | 531 895.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 799.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 6 799.00 | |
GG - OPERATING RESULT (I - II) | | | -6 799.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 23 723.00 | |
GL Other interest and similar income | | | | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 23 723.00 | |
GQ Financial allocations to depreciation and provisions | | | 23 597.00 | |
GR Interest and similar expenses | | | 18.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | 23 615.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 107.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 692.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 449 857.00 | | | 449 857.00 |
HD Total exceptional income (VII) | 449 857.00 | | | 449 857.00 |
HF Exceptional expenses on capital transactions | 105 683.00 | | | 105 683.00 |
HH Total exceptional expenses (VIII) | 105 683.00 | | | 105 683.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 344 174.00 | | | 344 174.00 |
HL TOTAL REVENUE (I + III + V + VII) | 473 580.00 | 1 030 353.00 | | 473 580.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 136 097.00 | 35 956.00 | | 136 097.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 337 483.00 | 994 397.00 | | 337 483.00 |
| |
| 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 | 3 084.00 | 3 084.00 | | 3 084.00 |
8K Other liabilities (including liabilities related to repo transactions) | 21.00 | 21.00 | | 21.00 |
UL Receivables related to investments | 1 888 473.00 | | 1 888 473.00 | 1 888 473.00 |
VI Group and Associates | 531 895.00 | 531 895.00 | | 531 895.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 888 473.00 | | 1 888 473.00 | 1 888 473.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 535 000.00 | 535 000.00 | | 535 000.00 |
