| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 330 061.00 | | 330 061.00 | 330 061.00 |
BJ TOTAL (I) | 581 361.00 | | 581 361.00 | 581 361.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 15 909.00 | | 15 909.00 | 15 909.00 |
CJ TOTAL (II) | 15 909.00 | | 15 909.00 | 15 909.00 |
CO Grand total (0 to V) | 597 270.00 | | 597 270.00 | 597 270.00 |
CP Shares due in less than one year | 330 061.00 | | | 330 061.00 |
CU Other investments | 251 300.00 | | 251 300.00 | 251 300.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 182 500.00 | 182 500.00 | | 182 500.00 |
DD Legal reserve (1) | 18 250.00 | 14 005.00 | | 18 250.00 |
DG Other reserves | 57 448.00 | 35 876.00 | | 57 448.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 249 583.00 | 197 242.00 | | 249 583.00 |
DL TOTAL (I) | 507 780.00 | 429 624.00 | | 507 780.00 |
DU Loans and Debts from Credit Institutions (3) | | 9 915.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 75 896.00 | 110 690.00 | | 75 896.00 |
DX Trade payables and related accounts | 738.00 | 736.00 | | 738.00 |
DY Tax and social security liabilities | 12 856.00 | | | 12 856.00 |
EC TOTAL (IV) | 89 490.00 | 121 341.00 | | 89 490.00 |
EE Grand total (I to V) | 597 270.00 | 550 965.00 | | 597 270.00 |
EG Accrued income and payables due within one year | 89 490.00 | 121 341.00 | | 89 490.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 2 923.00 | |
GF Total Operating Expenses (II) | | | 2 923.00 | |
GG - OPERATING RESULT (I - II) | | | -2 923.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 250 000.00 | |
GL Other interest and similar income | | | 2 670.00 | |
GP Total financial income (V) | | | 252 670.00 | |
GR Interest and similar expenses | | | 165.00 | |
GU Total financial expenses (VI) | | | 165.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 252 505.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 249 583.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 441.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 252 670.00 | 203 554.00 | | 252 670.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 088.00 | 6 312.00 | | 3 088.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 249 583.00 | 197 242.00 | | 249 583.00 |
| |
| 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 | 511 785.00 | | 268 876.00 | 511 785.00 |
I3 DECREASES Total Financial Fixed Assets | | 199 300.00 | 581 361.00 | |
I4 DECREASES Grand Total | | 199 300.00 | 581 361.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 511 785.00 | | 268 876.00 | 511 785.00 |
| |
| 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 | 4 206.00 | 4 206.00 | | 4 206.00 |
8B Suppliers and Related Accounts | 738.00 | 738.00 | | 738.00 |
UL Receivables related to investments | 330 061.00 | 330 061.00 | | 330 061.00 |
VI Group and Associates | 84 546.00 | 84 546.00 | | 84 546.00 |
VK Loans repaid during the year | 9 910.00 | | | 9 910.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 330 061.00 | 330 061.00 | | 330 061.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 89 490.00 | 89 490.00 | | 89 490.00 |
