| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 361 773.00 | | 361 773.00 | 361 773.00 |
BJ TOTAL (I) | 2 356 625.00 | | 2 356 625.00 | 2 356 625.00 |
CF Cash and cash equivalents | 117 167.00 | | 117 167.00 | 117 167.00 |
CJ TOTAL (II) | 117 167.00 | | 117 167.00 | 117 167.00 |
CO Grand total (0 to V) | 2 473 793.00 | | 2 473 793.00 | 2 473 793.00 |
CU Other investments | 1 994 852.00 | | 1 994 852.00 | 1 994 852.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 300.00 | 15 300.00 | | 15 300.00 |
DD Legal reserve (1) | 2 722.00 | 2 722.00 | | 2 722.00 |
DG Other reserves | 1 706 002.00 | 1 516 336.00 | | 1 706 002.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 488 612.00 | 589 666.00 | | 488 612.00 |
DL TOTAL (I) | 2 212 637.00 | 2 124 024.00 | | 2 212 637.00 |
DU Loans and Debts from Credit Institutions (3) | 123 688.00 | 228 501.00 | | 123 688.00 |
DV Miscellaneous Loans and Financial Debts (4) | 133 427.00 | 72 990.00 | | 133 427.00 |
DX Trade payables and related accounts | 1 320.00 | 1 320.00 | | 1 320.00 |
DY Tax and social security liabilities | 2 721.00 | 631.00 | | 2 721.00 |
EC TOTAL (IV) | 261 156.00 | 303 443.00 | | 261 156.00 |
EE Grand total (I to V) | 2 473 793.00 | 2 427 468.00 | | 2 473 793.00 |
EI Including equity loans | 133 427.00 | | | 133 427.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 443.00 | |
GF Total Operating Expenses (II) | | | 1 443.00 | |
GG - OPERATING RESULT (I - II) | | | -1 443.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 532 841.00 | |
GP Total financial income (V) | | | 532 841.00 | |
GR Interest and similar expenses | | | 2 203.00 | |
GU Total financial expenses (VI) | | | 2 203.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 530 637.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 529 194.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 40 582.00 | 37 859.00 | | 40 582.00 |
HL TOTAL REVENUE (I + III + V + VII) | 532 841.00 | 632 330.00 | | 532 841.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 229.00 | 42 664.00 | | 44 229.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 488 612.00 | 589 666.00 | | 488 612.00 |
| |
| 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 | 2 367 672.00 | | 41 884.00 | 2 367 672.00 |
I3 DECREASES Total Financial Fixed Assets | | 52 930.00 | 2 356 626.00 | |
I4 DECREASES Grand Total | | 52 930.00 | 2 356 626.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 367 672.00 | | 41 884.00 | 2 367 672.00 |
| |
| 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 | 117 263.00 | 117 263.00 | | 117 263.00 |
8B Suppliers and Related Accounts | 1 320.00 | 1 320.00 | | 1 320.00 |
8E Income Taxes | 2 721.00 | 2 721.00 | | 2 721.00 |
UL Receivables related to investments | 361 773.00 | 361 773.00 | | 361 773.00 |
VG Loans with a maturity of up to one year at origin | 21.00 | 21.00 | | 21.00 |
VH Loans with a maturity of more than one year at origin | 123 667.00 | 105 909.00 | 17 758.00 | 123 667.00 |
VI Group and Associates | 16 164.00 | 16 164.00 | | 16 164.00 |
VK Loans repaid during the year | 104 814.00 | | | 104 814.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 361 773.00 | 361 773.00 | | 361 773.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 261 156.00 | 243 398.00 | 17 758.00 | 261 156.00 |
