| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 83 375.00 | | 83 375.00 | 83 375.00 |
BJ TOTAL (I) | 169 175.00 | | 169 175.00 | 169 175.00 |
BZ Other receivables | 13 280.00 | | 13 280.00 | 13 280.00 |
CF Cash and cash equivalents | 57 507.00 | | 57 507.00 | 57 507.00 |
CJ TOTAL (II) | 70 787.00 | | 70 787.00 | 70 787.00 |
CN Currency translation adjustments (V) | 1.00 | | | 1.00 |
CO Grand total (0 to V) | 239 962.00 | | 239 962.00 | 239 962.00 |
CU Other investments | 85 800.00 | | 85 800.00 | 85 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 14 880.00 | 14 880.00 | | 14 880.00 |
DB Share, merger, contribution premiums, etc. | -35 120.00 | -35 120.00 | | -35 120.00 |
DD Legal reserve (1) | 2 976.00 | 2 976.00 | | 2 976.00 |
DG Other reserves | 75 499.00 | 75 499.00 | | 75 499.00 |
DH Retained earnings | -5 126.00 | -8 613.00 | | -5 126.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 344.00 | 3 487.00 | | 4 344.00 |
DL TOTAL (I) | 57 452.00 | 53 108.00 | | 57 452.00 |
DV Miscellaneous Loans and Financial Debts (4) | 179 333.00 | 196 571.00 | | 179 333.00 |
DX Trade payables and related accounts | 3 176.00 | 4 090.00 | | 3 176.00 |
EC TOTAL (IV) | 182 510.00 | 200 661.00 | | 182 510.00 |
EE Grand total (I to V) | 239 962.00 | 253 769.00 | | 239 962.00 |
EG Accrued income and payables due within one year | 182 510.00 | 200 661.00 | | 182 510.00 |
EI Including equity loans | 179 333.00 | | | 179 333.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 533.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 3 533.00 | |
GG - OPERATING RESULT (I - II) | | | -3 533.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 7 877.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 7 877.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 7 877.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 344.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 877.00 | 7 343.00 | | 7 877.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 533.00 | 3 856.00 | | 3 533.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 344.00 | 3 487.00 | | 4 344.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
LQ ACQUISITIONS Total Financial Fixed Assets | 160 699.00 | 8 477.00 | 169 175.00 | 160 699.00 |
| |
| 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 | 3 176.00 | 3 176.00 | | 3 176.00 |
8K Other liabilities (including liabilities related to repo transactions) | 86 049.00 | 86 049.00 | | 86 049.00 |
UL Receivables related to investments | 83 375.00 | | 83 375.00 | 83 375.00 |
UX Other trade receivables | 13 280.00 | 13 280.00 | | 13 280.00 |
VI Group and Associates | 93 284.00 | 93 284.00 | | 93 284.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 96 655.00 | 13 280.00 | 83 375.00 | 96 655.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 182 510.00 | 182 510.00 | | 182 510.00 |
