| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 397 199.00 | | 397 199.00 | 397 199.00 |
BD Other fixed assets | 50.00 | | 50.00 | 50.00 |
BH Other financial assets | 6 000.00 | | 6 000.00 | 6 000.00 |
BJ TOTAL (I) | 1 504 050.00 | | 1 504 050.00 | 1 504 050.00 |
BZ Other receivables | 1 279.00 | | 1 279.00 | 1 279.00 |
CF Cash and cash equivalents | 10 102.00 | | 10 102.00 | 10 102.00 |
CJ TOTAL (II) | 11 382.00 | | 11 382.00 | 11 382.00 |
CO Grand total (0 to V) | 1 515 432.00 | | 1 515 432.00 | 1 515 432.00 |
CP Shares due in less than one year | 4 818.00 | | | 4 818.00 |
CU Other investments | 1 100 800.00 | | 1 100 800.00 | 1 100 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 101 000.00 | | | 1 101 000.00 |
DD Legal reserve (1) | 20 028.00 | | | 20 028.00 |
DG Other reserves | 218 983.00 | | | 218 983.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 58 489.00 | | | 58 489.00 |
DL TOTAL (I) | 1 398 500.00 | | | 1 398 500.00 |
DV Miscellaneous Loans and Financial Debts (4) | 113 375.00 | | | 113 375.00 |
DX Trade payables and related accounts | 3 178.00 | | | 3 178.00 |
DY Tax and social security liabilities | 378.00 | | | 378.00 |
EC TOTAL (IV) | 116 931.00 | | | 116 931.00 |
EE Grand total (I to V) | 1 515 432.00 | | | 1 515 432.00 |
EG Accrued income and payables due within one year | 111 031.00 | | | 111 031.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 73 116.00 | | 73 116.00 | 73 116.00 |
FJ Net sales | 73 116.00 | | 73 116.00 | 73 116.00 |
FR Total operating income (I) | | | 73 116.00 | |
FW Other purchases and external expenses | | | 77 616.00 | |
FX Taxes, duties, and similar payments | | | 500.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 78 121.00 | |
GG - OPERATING RESULT (I - II) | | | -5 004.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 64 818.00 | |
GP Total financial income (V) | | | 64 819.00 | |
GR Interest and similar expenses | | | 1 035.00 | |
GU Total financial expenses (VI) | | | 1 035.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 63 783.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 58 778.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 22.00 | | | 22.00 |
HH Total exceptional expenses (VIII) | 22.00 | | | 22.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -22.00 | | | -22.00 |
HK Income tax | 267.00 | | | 267.00 |
HL TOTAL REVENUE (I + III + V + VII) | 137 935.00 | | | 137 935.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 79 446.00 | | | 79 446.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 58 489.00 | | | 58 489.00 |
| |
| 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 | 1 461 756.00 | | 42 293.00 | 1 461 756.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 504 050.00 | |
I4 DECREASES Grand Total | | | 1 504 050.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 461 756.00 | | 42 293.00 | 1 461 756.00 |
| |
| 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 | 5 900.00 | | | 5 900.00 |
8B Suppliers and Related Accounts | 3 178.00 | 3 178.00 | | 3 178.00 |
8E Income Taxes | 267.00 | 267.00 | | 267.00 |
UL Receivables related to investments | 397 199.00 | 4 818.00 | 392 381.00 | 397 199.00 |
UT Other financial assets | 6 000.00 | | 6 000.00 | 6 000.00 |
VB VAT | 1 279.00 | 1 279.00 | | 1 279.00 |
VI Group and Associates | 107 475.00 | 107 475.00 | | 107 475.00 |
VQ Other Taxes, Duties, and Similar Debts | 111.00 | 111.00 | | 111.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 404 479.00 | 6 097.00 | 398 381.00 | 404 479.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 116 931.00 | 111 031.00 | | 116 931.00 |
