| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 580 000.00 | | 2 580 000.00 | 2 580 000.00 |
BJ TOTAL (I) | 5 603 873.00 | | 5 603 873.00 | 5 603 873.00 |
CD Marketable securities | 639 294.00 | | 639 294.00 | 639 294.00 |
CF Cash and cash equivalents | 293 117.00 | | 293 117.00 | 293 117.00 |
CJ TOTAL (II) | 932 411.00 | | 932 411.00 | 932 411.00 |
CO Grand total (0 to V) | 6 536 284.00 | | 6 536 284.00 | 6 536 284.00 |
CU Other investments | 3 023 873.00 | | 3 023 873.00 | 3 023 873.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 631 212.00 | | | 631 212.00 |
DD Legal reserve (1) | 63 121.00 | | | 63 121.00 |
DG Other reserves | 3 400 000.00 | | | 3 400 000.00 |
DH Retained earnings | 356 411.00 | | | 356 411.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 055 796.00 | | | 2 055 796.00 |
DL TOTAL (I) | 6 506 540.00 | | | 6 506 540.00 |
DY Tax and social security liabilities | 8 624.00 | | | 8 624.00 |
EA Other liabilities | 21 120.00 | | | 21 120.00 |
EC TOTAL (IV) | 29 744.00 | | | 29 744.00 |
EE Grand total (I to V) | 6 536 284.00 | | | 6 536 284.00 |
EG Accrued income and payables due within one year | 29 744.00 | | | 29 744.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 24 950.00 | |
GE Other Expenses | | | 5 600.00 | |
GF Total Operating Expenses (II) | | | 30 550.00 | |
GG - OPERATING RESULT (I - II) | | | -30 550.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 105 209.00 | |
GO Net income from sales of marketable securities | | | 1 001.00 | |
GP Total financial income (V) | | | 2 106 210.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 106 210.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 075 660.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 19 864.00 | | | 19 864.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 106 210.00 | | | 2 106 210.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 50 414.00 | | | 50 414.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 055 796.00 | | | 2 055 796.00 |
| |
| 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 | 3 103 873.00 | | 2 500 000.00 | 3 103 873.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 603 873.00 | |
I4 DECREASES Grand Total | | | 5 603 873.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 103 873.00 | | 2 500 000.00 | 3 103 873.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 8 624.00 | 8 624.00 | | 8 624.00 |
8K Other liabilities (including liabilities related to repo transactions) | 21 120.00 | 21 120.00 | | 21 120.00 |
UL Receivables related to investments | 2 580 000.00 | | 2 580 000.00 | 2 580 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 580 000.00 | | 2 580 000.00 | 2 580 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 744.00 | 29 744.00 | | 29 744.00 |
