| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 000.00 | | 2 000.00 | 2 000.00 |
BJ TOTAL (I) | 315 642.00 | | 315 642.00 | 315 642.00 |
BZ Other receivables | 38 368.00 | | 38 368.00 | 38 368.00 |
CF Cash and cash equivalents | 15 083.00 | | 15 083.00 | 15 083.00 |
CJ TOTAL (II) | 53 451.00 | | 53 451.00 | 53 451.00 |
CO Grand total (0 to V) | 369 093.00 | | 369 093.00 | 369 093.00 |
CU Other investments | 313 642.00 | | 313 642.00 | 313 642.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 53 567.00 | 24 059.00 | | 53 567.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 268.00 | 29 507.00 | | 32 268.00 |
DL TOTAL (I) | 88 035.00 | 55 767.00 | | 88 035.00 |
DU Loans and Debts from Credit Institutions (3) | 65 830.00 | 75 888.00 | | 65 830.00 |
DV Miscellaneous Loans and Financial Debts (4) | 850.00 | 850.00 | | 850.00 |
DX Trade payables and related accounts | 1 200.00 | 1 500.00 | | 1 200.00 |
DZ Fixed asset liabilities and related accounts | 25 039.00 | 13 538.00 | | 25 039.00 |
EA Other liabilities | 188 140.00 | 188 140.00 | | 188 140.00 |
EC TOTAL (IV) | 281 059.00 | 279 916.00 | | 281 059.00 |
EE Grand total (I to V) | 369 093.00 | 335 682.00 | | 369 093.00 |
EG Accrued income and payables due within one year | 226 618.00 | 215 111.00 | | 226 618.00 |
EI Including equity loans | 850.00 | | | 850.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 160.00 | |
GF Total Operating Expenses (II) | | | 2 160.00 | |
GG - OPERATING RESULT (I - II) | | | -2 160.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 35 764.00 | |
GP Total financial income (V) | | | 35 764.00 | |
GR Interest and similar expenses | | | 1 379.00 | |
GU Total financial expenses (VI) | | | 1 379.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 34 385.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 225.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 313.00 | | | 313.00 |
HD Total exceptional income (VII) | 313.00 | | | 313.00 |
HE Exceptional expenses on management operations | 270.00 | | | 270.00 |
HH Total exceptional expenses (VIII) | 270.00 | | | 270.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 44.00 | | | 44.00 |
HL TOTAL REVENUE (I + III + V + VII) | 36 077.00 | 33 810.00 | | 36 077.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 809.00 | 4 303.00 | | 3 809.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 268.00 | 29 507.00 | | 32 268.00 |
| |
| 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 | 315 642.00 | | | 315 642.00 |
I3 DECREASES Total Financial Fixed Assets | | | 315 642.00 | |
I4 DECREASES Grand Total | | | 315 642.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 315 642.00 | | | 315 642.00 |
| |
| 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 | 1 200.00 | 1 200.00 | | 1 200.00 |
8J Fixed Asset Liabilities and Related Accounts | 25 039.00 | 25 039.00 | | 25 039.00 |
8K Other liabilities (including liabilities related to repo transactions) | 188 990.00 | 188 990.00 | | 188 990.00 |
UL Receivables related to investments | 2 000.00 | | 2 000.00 | 2 000.00 |
VH Loans with a maturity of more than one year at origin | 65 830.00 | 11 389.00 | 43 193.00 | 65 830.00 |
VK Loans repaid during the year | 10 196.00 | | | 10 196.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 38 368.00 | 38 368.00 | | 38 368.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 40 368.00 | 38 368.00 | 2 000.00 | 40 368.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 281 059.00 | 226 618.00 | 43 193.00 | 281 059.00 |
