| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 848.00 | 619.00 | 4 229.00 | 4 848.00 |
AV Fixed assets in progress | 10 000.00 | | 10 000.00 | 10 000.00 |
BB Receivables related to investments | 220 262.00 | | 220 262.00 | 220 262.00 |
BJ TOTAL (I) | 727 640.00 | 619.00 | 727 022.00 | 727 640.00 |
BZ Other receivables | 248 296.00 | | 248 296.00 | 248 296.00 |
CF Cash and cash equivalents | 120 218.00 | | 120 218.00 | 120 218.00 |
CJ TOTAL (II) | 368 514.00 | | 368 514.00 | 368 514.00 |
CO Grand total (0 to V) | 1 096 155.00 | 619.00 | 1 095 536.00 | 1 096 155.00 |
CP Shares due in less than one year | 220 262.00 | | | 220 262.00 |
CU Other investments | 492 530.00 | | 492 530.00 | 492 530.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 103 500.00 | 103 500.00 | | 103 500.00 |
DD Legal reserve (1) | 10 350.00 | 10 350.00 | | 10 350.00 |
DG Other reserves | 839 812.00 | 801 728.00 | | 839 812.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 65 883.00 | 38 084.00 | | 65 883.00 |
DL TOTAL (I) | 1 019 545.00 | 953 662.00 | | 1 019 545.00 |
DU Loans and Debts from Credit Institutions (3) | | 5 692.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 75 100.00 | 106 483.00 | | 75 100.00 |
DY Tax and social security liabilities | 891.00 | 2 355.00 | | 891.00 |
EC TOTAL (IV) | 75 991.00 | 114 530.00 | | 75 991.00 |
EE Grand total (I to V) | 1 095 536.00 | 1 068 192.00 | | 1 095 536.00 |
EG Accrued income and payables due within one year | 75 991.00 | 114 530.00 | | 75 991.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 8.00 | |
FW Other purchases and external expenses | | | 51.00 | |
FX Taxes, duties, and similar payments | | | 209.00 | |
FY Salaries and Wages | | | 15 633.00 | |
FZ Social Security Contributions | | | 5 880.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 619.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 22 393.00 | |
GG - OPERATING RESULT (I - II) | | | -22 386.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 858.00 | |
GL Other interest and similar income | | | 87 714.00 | |
GP Total financial income (V) | | | 88 572.00 | |
GR Interest and similar expenses | | | 304.00 | |
GU Total financial expenses (VI) | | | 304.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 88 268.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 65 883.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 88 580.00 | 60 400.00 | | 88 580.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 697.00 | 22 316.00 | | 22 697.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 65 883.00 | 38 084.00 | | 65 883.00 |
| |
| 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 | 676 935.00 | | 75 706.00 | 676 935.00 |
I3 DECREASES Total Financial Fixed Assets | | 25 000.00 | 712 792.00 | |
I4 DECREASES Grand Total | | 25 000.00 | 727 640.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 848.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 14 848.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 676 935.00 | | 60 858.00 | 676 935.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 619.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 619.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 810.00 | 810.00 | | 810.00 |
UL Receivables related to investments | 220 262.00 | 220 262.00 | | 220 262.00 |
UY Staff and related accounts | 700.00 | 700.00 | | 700.00 |
VC Group and associates | 247 596.00 | 247 596.00 | | 247 596.00 |
VI Group and Associates | 75 100.00 | 75 100.00 | | 75 100.00 |
VK Loans repaid during the year | 5 902.00 | | | 5 902.00 |
VQ Other Taxes, Duties, and Similar Debts | 81.00 | 81.00 | | 81.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 468 559.00 | 468 559.00 | | 468 559.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 75 991.00 | 75 991.00 | | 75 991.00 |
