| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 33 085.00 | | 33 085.00 | 33 085.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 565 580.00 | | 565 580.00 | 565 580.00 |
CF Cash and cash equivalents | 90 390.00 | | 90 390.00 | 90 390.00 |
CJ TOTAL (II) | 90 390.00 | | 90 390.00 | 90 390.00 |
CO Grand total (0 to V) | 655 969.00 | | 655 969.00 | 655 969.00 |
CU Other investments | 532 480.00 | | 532 480.00 | 532 480.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 284 000.00 | 284 000.00 | | 284 000.00 |
DD Legal reserve (1) | 28 400.00 | 28 400.00 | | 28 400.00 |
DG Other reserves | 52 122.00 | 55 995.00 | | 52 122.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 63 154.00 | 24 699.00 | | 63 154.00 |
DL TOTAL (I) | 427 675.00 | 393 094.00 | | 427 675.00 |
DU Loans and Debts from Credit Institutions (3) | 192 888.00 | 207 118.00 | | 192 888.00 |
DV Miscellaneous Loans and Financial Debts (4) | 34 529.00 | 35 393.00 | | 34 529.00 |
DX Trade payables and related accounts | 877.00 | 846.00 | | 877.00 |
EC TOTAL (IV) | 228 294.00 | 243 357.00 | | 228 294.00 |
EE Grand total (I to V) | 655 969.00 | 636 451.00 | | 655 969.00 |
EG Accrued income and payables due within one year | 49 881.00 | 50 470.00 | | 49 881.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 129.00 | |
GF Total Operating Expenses (II) | | | 1 129.00 | |
GG - OPERATING RESULT (I - II) | | | -1 129.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 73 568.00 | |
GL Other interest and similar income | | | 33.00 | |
GP Total financial income (V) | | | 73 601.00 | |
GR Interest and similar expenses | | | 9 318.00 | |
GU Total financial expenses (VI) | | | 9 318.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 64 282.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 63 154.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 73 601.00 | 30 000.00 | | 73 601.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 447.00 | 5 301.00 | | 10 447.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 63 154.00 | 24 699.00 | | 63 154.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
IY DECREASES Total Tangible Fixed Assets | | 62 580.00 | 565 580.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 552 760.00 | | 75 400.00 | 552 760.00 |
