| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 688 033.00 | | 688 033.00 | 688 033.00 |
BD Other fixed assets | 15 200.00 | | 15 200.00 | 15 200.00 |
BH Other financial assets | 1 064.00 | | 1 064.00 | 1 064.00 |
BJ TOTAL (I) | 2 208 148.00 | | 2 208 148.00 | 2 208 148.00 |
CF Cash and cash equivalents | 142 277.00 | | 142 277.00 | 142 277.00 |
CJ TOTAL (II) | 142 277.00 | | 142 277.00 | 142 277.00 |
CO Grand total (0 to V) | 2 350 426.00 | | 2 350 426.00 | 2 350 426.00 |
CP Shares due in less than one year | 141 343.00 | | | 141 343.00 |
CU Other investments | 1 503 850.00 | | 1 503 850.00 | 1 503 850.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500 000.00 | | | 1 500 000.00 |
DD Legal reserve (1) | 65 773.00 | | | 65 773.00 |
DG Other reserves | 347 119.00 | | | 347 119.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 131 715.00 | | | 131 715.00 |
DL TOTAL (I) | 2 044 607.00 | | | 2 044 607.00 |
DV Miscellaneous Loans and Financial Debts (4) | 235 645.00 | | | 235 645.00 |
DX Trade payables and related accounts | 9 394.00 | | | 9 394.00 |
DY Tax and social security liabilities | 60 777.00 | | | 60 777.00 |
EC TOTAL (IV) | 305 818.00 | | | 305 818.00 |
EE Grand total (I to V) | 2 350 426.00 | | | 2 350 426.00 |
EG Accrued income and payables due within one year | 305 818.00 | | | 305 818.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 16 158.00 | |
FR Total operating income (I) | | | 16 158.00 | |
FW Other purchases and external expenses | | | 10 638.00 | |
GE Other Expenses | | | 329.00 | |
GF Total Operating Expenses (II) | | | 10 967.00 | |
GG - OPERATING RESULT (I - II) | | | 5 190.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 126 673.00 | |
GL Other interest and similar income | | | 7 302.00 | |
GP Total financial income (V) | | | 133 975.00 | |
GR Interest and similar expenses | | | 1 995.00 | |
GU Total financial expenses (VI) | | | 1 995.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 131 980.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 137 170.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 455.00 | | | 5 455.00 |
HL TOTAL REVENUE (I + III + V + VII) | 150 133.00 | | | 150 133.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 417.00 | | | 18 417.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 131 715.00 | | | 131 715.00 |
| |
| 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 | 2 125 670.00 | | 367 816.00 | 2 125 670.00 |
I3 DECREASES Total Financial Fixed Assets | | 285 338.00 | 2 208 149.00 | |
I4 DECREASES Grand Total | | 285 338.00 | 2 208 149.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 125 670.00 | | 367 816.00 | 2 125 670.00 |
| |
| 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 | 9 395.00 | 9 395.00 | | 9 395.00 |
8D Social Security and Other Social Organizations | 60 769.00 | 60 769.00 | | 60 769.00 |
8K Other liabilities (including liabilities related to repo transactions) | 221 007.00 | 221 007.00 | | 221 007.00 |
UL Receivables related to investments | 688 034.00 | 140 279.00 | 547 755.00 | 688 034.00 |
UT Other financial assets | 1 064.00 | 1 064.00 | | 1 064.00 |
VI Group and Associates | 14 647.00 | 14 647.00 | | 14 647.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 689 098.00 | 141 343.00 | 547 755.00 | 689 098.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 305 818.00 | 305 818.00 | | 305 818.00 |
