| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 669 807.00 | | 669 807.00 | 669 807.00 |
BJ TOTAL (I) | 2 384 287.00 | | 2 384 287.00 | 2 384 287.00 |
CF Cash and cash equivalents | 183 099.00 | | 183 099.00 | 183 099.00 |
CJ TOTAL (II) | 183 099.00 | | 183 099.00 | 183 099.00 |
CO Grand total (0 to V) | 2 567 386.00 | | 2 567 386.00 | 2 567 386.00 |
CP Shares due in less than one year | 669 807.00 | | | 669 807.00 |
CU Other investments | 1 714 480.00 | | 1 714 480.00 | 1 714 480.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 102 512.00 | 1 102 512.00 | | 1 102 512.00 |
DD Legal reserve (1) | 110 251.00 | 110 251.00 | | 110 251.00 |
DG Other reserves | 1 041 069.00 | 884 231.00 | | 1 041 069.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 163 700.00 | 156 838.00 | | 163 700.00 |
DL TOTAL (I) | 2 417 532.00 | 2 253 832.00 | | 2 417 532.00 |
DU Loans and Debts from Credit Institutions (3) | 132.00 | 29.00 | | 132.00 |
DV Miscellaneous Loans and Financial Debts (4) | 144 226.00 | 490 122.00 | | 144 226.00 |
DX Trade payables and related accounts | 4 962.00 | 3 278.00 | | 4 962.00 |
DY Tax and social security liabilities | 534.00 | 673.00 | | 534.00 |
EC TOTAL (IV) | 149 854.00 | 494 102.00 | | 149 854.00 |
EE Grand total (I to V) | 2 567 386.00 | 2 747 934.00 | | 2 567 386.00 |
EG Accrued income and payables due within one year | 149 854.00 | 494 102.00 | | 149 854.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 132.00 | 29.00 | | 132.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 729.00 | |
FZ Social Security Contributions | | | 1 280.00 | |
GF Total Operating Expenses (II) | | | 7 009.00 | |
GG - OPERATING RESULT (I - II) | | | -7 009.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 177 022.00 | |
GP Total financial income (V) | | | 177 022.00 | |
GR Interest and similar expenses | | | 5 426.00 | |
GU Total financial expenses (VI) | | | 5 426.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 171 595.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 164 586.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 280.00 | 1 227.00 | | 1 280.00 |
HA Exceptional income from management transactions | | 85.00 | | |
HD Total exceptional income (VII) | | 85.00 | | |
HE Exceptional expenses on management operations | 352.00 | | | 352.00 |
HH Total exceptional expenses (VIII) | 352.00 | | | 352.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -352.00 | 85.00 | | -352.00 |
HK Income tax | 534.00 | 673.00 | | 534.00 |
HL TOTAL REVENUE (I + III + V + VII) | 177 022.00 | 169 940.00 | | 177 022.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 321.00 | 13 103.00 | | 13 321.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 163 700.00 | 156 838.00 | | 163 700.00 |
| |
| 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 | 2 385 175.00 | | 507 957.00 | 2 385 175.00 |
I3 DECREASES Total Financial Fixed Assets | | 508 845.00 | 2 384 287.00 | |
I4 DECREASES Grand Total | | 508 845.00 | 2 384 287.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 385 175.00 | | 507 957.00 | 2 385 175.00 |
| |
| 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 | 4 962.00 | 4 962.00 | | 4 962.00 |
8E Income Taxes | 534.00 | 534.00 | | 534.00 |
UL Receivables related to investments | 669 807.00 | 669 807.00 | | 669 807.00 |
VG Loans with a maturity of up to one year at origin | 132.00 | 132.00 | | 132.00 |
VI Group and Associates | 144 226.00 | 144 226.00 | | 144 226.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 669 807.00 | 669 807.00 | | 669 807.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 149 854.00 | 149 854.00 | | 149 854.00 |
