| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 40 255.00 | | 40 255.00 | 40 255.00 |
BJ TOTAL (I) | 209 032.00 | | 209 032.00 | 209 032.00 |
CD Marketable securities | 150 000.00 | | 150 000.00 | 150 000.00 |
CF Cash and cash equivalents | 193 254.00 | | 193 254.00 | 193 254.00 |
CJ TOTAL (II) | 343 254.00 | | 343 254.00 | 343 254.00 |
CO Grand total (0 to V) | 552 286.00 | | 552 286.00 | 552 286.00 |
CS Evaluated investments - equity method | 168 778.00 | | 168 778.00 | 168 778.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 000.00 | 45 000.00 | | 45 000.00 |
DD Legal reserve (1) | 4 500.00 | 4 500.00 | | 4 500.00 |
DG Other reserves | 97 503.00 | 2 172.00 | | 97 503.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 295 564.00 | 195 332.00 | | 295 564.00 |
DL TOTAL (I) | 442 567.00 | 247 003.00 | | 442 567.00 |
DU Loans and Debts from Credit Institutions (3) | 107 601.00 | 133 942.00 | | 107 601.00 |
DX Trade payables and related accounts | 2 117.00 | 1 862.00 | | 2 117.00 |
EC TOTAL (IV) | 109 718.00 | 135 804.00 | | 109 718.00 |
EE Grand total (I to V) | 552 286.00 | 382 807.00 | | 552 286.00 |
EG Accrued income and payables due within one year | 29 089.00 | 28 749.00 | | 29 089.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 558.00 | |
GF Total Operating Expenses (II) | | | 4 558.00 | |
GG - OPERATING RESULT (I - II) | | | -4 558.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 300 384.00 | |
GL Other interest and similar income | | | 900.00 | |
GP Total financial income (V) | | | 301 284.00 | |
GR Interest and similar expenses | | | 1 003.00 | |
GU Total financial expenses (VI) | | | 1 003.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 300 282.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 295 724.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 160.00 | | | 160.00 |
HH Total exceptional expenses (VIII) | 160.00 | | | 160.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -160.00 | | | -160.00 |
HL TOTAL REVENUE (I + III + V + VII) | 301 284.00 | 200 700.00 | | 301 284.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 721.00 | 5 369.00 | | 5 721.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 295 564.00 | 195 332.00 | | 295 564.00 |
| |
| 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 | 173 648.00 | | 35 384.00 | 173 648.00 |
I3 DECREASES Total Financial Fixed Assets | | | 209 032.00 | |
I4 DECREASES Grand Total | | | 209 032.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 173 648.00 | | 35 384.00 | 173 648.00 |
| |
| 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 | 2 117.00 | 2 117.00 | | 2 117.00 |
UL Receivables related to investments | 40 255.00 | 40 255.00 | | 40 255.00 |
VH Loans with a maturity of more than one year at origin | 107 601.00 | 26 972.00 | 80 630.00 | 107 601.00 |
VK Loans repaid during the year | 26 202.00 | | | 26 202.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 40 255.00 | 40 255.00 | | 40 255.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 109 718.00 | 29 089.00 | 80 630.00 | 109 718.00 |
