| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 56 200.00 | | 56 200.00 | 56 200.00 |
BD Other fixed assets | 15 000.00 | | 15 000.00 | 15 000.00 |
BJ TOTAL (I) | 4 472 300.00 | | 4 472 300.00 | 4 472 300.00 |
BZ Other receivables | 180 000.00 | | 180 000.00 | 180 000.00 |
CD Marketable securities | 1 100 000.00 | | 1 100 000.00 | 1 100 000.00 |
CF Cash and cash equivalents | 22 136.00 | | 22 136.00 | 22 136.00 |
CJ TOTAL (II) | 1 302 136.00 | | 1 302 136.00 | 1 302 136.00 |
CO Grand total (0 to V) | 5 774 436.00 | | 5 774 436.00 | 5 774 436.00 |
CU Other investments | 4 401 100.00 | | 4 401 100.00 | 4 401 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 5 706 756.00 | 5 255 599.00 | | 5 706 756.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 280.00 | 751 157.00 | | 11 280.00 |
DL TOTAL (I) | 5 719 137.00 | 6 007 856.00 | | 5 719 137.00 |
DV Miscellaneous Loans and Financial Debts (4) | 53 229.00 | 4 029.00 | | 53 229.00 |
DX Trade payables and related accounts | 2 070.00 | 2 032.00 | | 2 070.00 |
EC TOTAL (IV) | 55 299.00 | 6 061.00 | | 55 299.00 |
EE Grand total (I to V) | 5 774 436.00 | 6 013 917.00 | | 5 774 436.00 |
EG Accrued income and payables due within one year | 55 299.00 | | | 55 299.00 |
EI Including equity loans | 53 229.00 | | | 53 229.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 580.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
GF Total Operating Expenses (II) | | | 4 705.00 | |
GG - OPERATING RESULT (I - II) | | | -4 705.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 13 722.00 | |
GL Other interest and similar income | | | 320.00 | |
GO Net income from sales of marketable securities | | | 1 943.00 | |
GP Total financial income (V) | | | 15 985.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 15 985.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 280.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 15 985.00 | 754 625.00 | | 15 985.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 705.00 | 3 468.00 | | 4 705.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 280.00 | 751 157.00 | | 11 280.00 |
| |
| 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 | 4 501 000.00 | | 15 000.00 | 4 501 000.00 |
I3 DECREASES Total Financial Fixed Assets | | 43 700.00 | 4 472 300.00 | |
I4 DECREASES Grand Total | | 43 700.00 | 4 472 300.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 501 000.00 | | 15 000.00 | 4 501 000.00 |
| |
| 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 | 2 070.00 | 2 070.00 | | 2 070.00 |
UL Receivables related to investments | 56 200.00 | 56 200.00 | | 56 200.00 |
VI Group and Associates | 53 229.00 | 53 229.00 | | 53 229.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 180 000.00 | 180 000.00 | | 180 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 236 200.00 | 236 200.00 | | 236 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 55 299.00 | 55 299.00 | | 55 299.00 |
