| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 519 613.00 | | 519 613.00 | 519 613.00 |
BJ TOTAL (I) | 845 643.00 | | 845 643.00 | 845 643.00 |
BZ Other receivables | 6 148.00 | | 6 148.00 | 6 148.00 |
CF Cash and cash equivalents | 3 173.00 | | 3 173.00 | 3 173.00 |
CJ TOTAL (II) | 9 321.00 | | 9 321.00 | 9 321.00 |
CO Grand total (0 to V) | 854 964.00 | | 854 964.00 | 854 964.00 |
CU Other investments | 326 030.00 | | 326 030.00 | 326 030.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 271 100.00 | 271 100.00 | | 271 100.00 |
DD Legal reserve (1) | 27 110.00 | 27 110.00 | | 27 110.00 |
DG Other reserves | 416 897.00 | 361 195.00 | | 416 897.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 261.00 | 82 812.00 | | 43 261.00 |
DL TOTAL (I) | 758 368.00 | 742 217.00 | | 758 368.00 |
DV Miscellaneous Loans and Financial Debts (4) | 93 723.00 | 76 865.00 | | 93 723.00 |
DX Trade payables and related accounts | 1 945.00 | 1 893.00 | | 1 945.00 |
DY Tax and social security liabilities | 928.00 | 1 202.00 | | 928.00 |
EC TOTAL (IV) | 96 596.00 | 79 959.00 | | 96 596.00 |
EE Grand total (I to V) | 854 964.00 | 822 177.00 | | 854 964.00 |
EG Accrued income and payables due within one year | 96 596.00 | 79 959.00 | | 96 596.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 959.00 | |
GF Total Operating Expenses (II) | | | 1 959.00 | |
GG - OPERATING RESULT (I - II) | | | -1 959.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 46 148.00 | |
GP Total financial income (V) | | | 46 148.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 46 148.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 44 189.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 928.00 | 1 202.00 | | 928.00 |
HL TOTAL REVENUE (I + III + V + VII) | 46 148.00 | 85 672.00 | | 46 148.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 887.00 | 2 859.00 | | 2 887.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 261.00 | 82 812.00 | | 43 261.00 |
| |
| 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 | 845 643.00 | | | 845 643.00 |
I3 DECREASES Total Financial Fixed Assets | | | 845 643.00 | |
I4 DECREASES Grand Total | | | 845 643.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 845 643.00 | | | 845 643.00 |
| |
| 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 | 1 945.00 | 1 945.00 | | 1 945.00 |
8E Income Taxes | 928.00 | 928.00 | | 928.00 |
UL Receivables related to investments | 519 613.00 | 519 613.00 | | 519 613.00 |
VC Group and associates | 6 148.00 | 6 148.00 | | 6 148.00 |
VI Group and Associates | 93 723.00 | 93 723.00 | | 93 723.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 525 761.00 | 525 761.00 | | 525 761.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 96 596.00 | 96 596.00 | | 96 596.00 |
