| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 473.00 | 473.00 | | 473.00 |
AT Other tangible assets | 7 771.00 | 7 771.00 | | 7 771.00 |
BJ TOTAL (I) | 46 357.00 | 8 244.00 | 38 112.00 | 46 357.00 |
BZ Other receivables | 198 494.00 | | 198 494.00 | 198 494.00 |
CD Marketable securities | 14 504.00 | 111.00 | 14 392.00 | 14 504.00 |
CF Cash and cash equivalents | 55 210.00 | | 55 210.00 | 55 210.00 |
CJ TOTAL (II) | 268 209.00 | 111.00 | 268 097.00 | 268 209.00 |
CO Grand total (0 to V) | 314 566.00 | 8 356.00 | 306 209.00 | 314 566.00 |
CS Evaluated investments - equity method | 38 112.00 | | 38 112.00 | 38 112.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 26 220.00 | 26 220.00 | | 26 220.00 |
DD Legal reserve (1) | 3 656.00 | 3 656.00 | | 3 656.00 |
DG Other reserves | 217 205.00 | 206 650.00 | | 217 205.00 |
DH Retained earnings | | 5 247.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 496.00 | 35 308.00 | | 43 496.00 |
DL TOTAL (I) | 290 578.00 | 277 082.00 | | 290 578.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 719.00 | 14 719.00 | | 14 719.00 |
DX Trade payables and related accounts | 912.00 | 886.00 | | 912.00 |
EC TOTAL (IV) | 15 631.00 | 15 605.00 | | 15 631.00 |
EE Grand total (I to V) | 306 209.00 | 292 687.00 | | 306 209.00 |
EG Accrued income and payables due within one year | 15 631.00 | 15 605.00 | | 15 631.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 2 592.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 2 592.00 | |
GG - OPERATING RESULT (I - II) | | | -2 592.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 43 750.00 | |
GL Other interest and similar income | | | 2 451.00 | |
GP Total financial income (V) | | | 46 201.00 | |
GQ Financial allocations to depreciation and provisions | | | 112.00 | |
GU Total financial expenses (VI) | | | 112.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 46 089.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 43 497.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 9.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 46 201.00 | 38 120.00 | | 46 201.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 704.00 | 2 811.00 | | 2 704.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 497.00 | 35 309.00 | | 43 497.00 |
| |
| 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 | 46 357.00 | | | 46 357.00 |
I3 DECREASES Total Financial Fixed Assets | | | 38 112.00 | |
I4 DECREASES Grand Total | | | 46 357.00 | |
IO DECREASES Total including other intangible assets | | | 474.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 771.00 | |
KD ACQUISITIONS Total including other intangible assets | 474.00 | | | 474.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 771.00 | | | 7 771.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 38 112.00 | | | 38 112.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 245.00 | | | 8 245.00 |
PE DEPRECIATION Total including other intangible assets | 474.00 | | | 474.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 771.00 | | | 7 771.00 |
| |
| 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 | 912.00 | 912.00 | | 912.00 |
VI Group and Associates | 14 719.00 | 14 719.00 | | 14 719.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 198 494.00 | 198 494.00 | | 198 494.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 198 494.00 | 198 494.00 | | 198 494.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 631.00 | 15 631.00 | | 15 631.00 |
