| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 246 288.00 | | 246 288.00 | 246 288.00 |
BD Other fixed assets | 162.00 | | 162.00 | 162.00 |
BJ TOTAL (I) | 545 328.00 | | 545 328.00 | 545 328.00 |
CF Cash and cash equivalents | 2 385.00 | | 2 385.00 | 2 385.00 |
CJ TOTAL (II) | 2 385.00 | | 2 385.00 | 2 385.00 |
CO Grand total (0 to V) | 547 713.00 | | 547 713.00 | 547 713.00 |
CU Other investments | 298 878.00 | | 298 878.00 | 298 878.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 186 000.00 | 186 000.00 | | 186 000.00 |
DD Legal reserve (1) | 18 600.00 | 18 600.00 | | 18 600.00 |
DG Other reserves | 163 870.00 | 108 485.00 | | 163 870.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 465.00 | 55 386.00 | | 35 465.00 |
DL TOTAL (I) | 403 935.00 | 368 470.00 | | 403 935.00 |
DU Loans and Debts from Credit Institutions (3) | 127 988.00 | 134 076.00 | | 127 988.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 633.00 | 14 640.00 | | 14 633.00 |
DX Trade payables and related accounts | 1 157.00 | 1 125.00 | | 1 157.00 |
EC TOTAL (IV) | 143 779.00 | 149 842.00 | | 143 779.00 |
EE Grand total (I to V) | 547 713.00 | 518 312.00 | | 547 713.00 |
EI Including equity loans | 14 633.00 | | | 14 633.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 853.00 | |
GF Total Operating Expenses (II) | | | 1 853.00 | |
GG - OPERATING RESULT (I - II) | | | -1 853.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 000.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 40 002.00 | |
GR Interest and similar expenses | | | 2 684.00 | |
GU Total financial expenses (VI) | | | 2 684.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 37 318.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 35 465.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 40 002.00 | 60 003.00 | | 40 002.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 537.00 | 4 617.00 | | 4 537.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 465.00 | 55 386.00 | | 35 465.00 |
| |
| 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 | 515 720.00 | | 84 302.00 | 515 720.00 |
I4 DECREASES Grand Total | | 54 694.00 | 545 328.00 | |
IY DECREASES Total Tangible Fixed Assets | | 54 694.00 | 545 328.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 515 720.00 | | 84 302.00 | 515 720.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 153.00 | 153.00 | | 153.00 |
8B Suppliers and Related Accounts | 1 157.00 | 1 157.00 | | 1 157.00 |
UL Receivables related to investments | 246 288.00 | 246 288.00 | | 246 288.00 |
VG Loans with a maturity of up to one year at origin | 127 988.00 | 6 213.00 | 26 169.00 | 127 988.00 |
VI Group and Associates | 14 480.00 | 14 480.00 | | 14 480.00 |
VJ Loans taken out during the year | 6 088.00 | | | 6 088.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 246 288.00 | 246 288.00 | | 246 288.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 143 779.00 | 22 004.00 | 26 169.00 | 143 779.00 |
