| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AL Advances and down payments on intangible assets. | | | 6.00 | |
AN Land | | | 6.00 | |
AP Buildings | | | 6.00 | |
BB Receivables related to investments | 114 650.00 | | 114 650.00 | 114 650.00 |
BJ TOTAL (I) | 2 268 436.00 | | 2 268 436.00 | 2 268 436.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 214 091.00 | | 214 091.00 | 214 091.00 |
CH Prepaid expenses | 108.00 | | 108.00 | 108.00 |
CJ TOTAL (II) | 214 199.00 | | 214 199.00 | 214 199.00 |
CO Grand total (0 to V) | 2 482 635.00 | | 2 482 635.00 | 2 482 635.00 |
CP Shares due in less than one year | 114 650.00 | | | 114 650.00 |
CU Other investments | 2 153 787.00 | | 2 153 787.00 | 2 153 787.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 830 500.00 | 1 830 500.00 | | 1 830 500.00 |
DD Legal reserve (1) | 14 596.00 | 6 340.00 | | 14 596.00 |
DG Other reserves | 277 291.00 | 120 445.00 | | 277 291.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 122 858.00 | 165 102.00 | | 122 858.00 |
DL TOTAL (I) | 2 245 246.00 | 2 122 387.00 | | 2 245 246.00 |
DU Loans and Debts from Credit Institutions (3) | 229 471.00 | 239 064.00 | | 229 471.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 059.00 | | | 1 059.00 |
DX Trade payables and related accounts | 3 804.00 | 2 856.00 | | 3 804.00 |
DY Tax and social security liabilities | 199.00 | 619.00 | | 199.00 |
EA Other liabilities | 2 856.00 | | | 2 856.00 |
EC TOTAL (IV) | 237 389.00 | 242 539.00 | | 237 389.00 |
EE Grand total (I to V) | 2 482 635.00 | 2 364 926.00 | | 2 482 635.00 |
EG Accrued income and payables due within one year | 29 801.00 | 25 149.00 | | 29 801.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 285.00 | |
GF Total Operating Expenses (II) | | | 4 285.00 | |
GG - OPERATING RESULT (I - II) | | | -4 285.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 128 141.00 | |
GL Other interest and similar income | | | 1 567.00 | |
GP Total financial income (V) | | | 129 708.00 | |
GR Interest and similar expenses | | | 2 366.00 | |
GU Total financial expenses (VI) | | | 2 366.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 127 342.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 123 057.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 50.00 | | |
HH Total exceptional expenses (VIII) | | 50.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -50.00 | | |
HK Income tax | 199.00 | 619.00 | | 199.00 |
HL TOTAL REVENUE (I + III + V + VII) | 129 708.00 | 170 536.00 | | 129 708.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 849.00 | 5 434.00 | | 6 849.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 122 858.00 | 165 102.00 | | 122 858.00 |
| |
| 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 | 2 242 909.00 | | 86 529.00 | 2 242 909.00 |
I3 DECREASES Total Financial Fixed Assets | | 61 002.00 | 2 268 436.00 | |
I4 DECREASES Grand Total | | 61 002.00 | 2 268 436.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 242 909.00 | | 86 529.00 | 2 242 909.00 |
| |
| 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 | 3 804.00 | 3 804.00 | | 3 804.00 |
8E Income Taxes | 199.00 | 199.00 | | 199.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 856.00 | 2 856.00 | | 2 856.00 |
UL Receivables related to investments | 114 650.00 | 114 650.00 | | 114 650.00 |
VH Loans with a maturity of more than one year at origin | 229 471.00 | 21 883.00 | 89 097.00 | 229 471.00 |
VI Group and Associates | 1 059.00 | 1 059.00 | | 1 059.00 |
VK Loans repaid during the year | 10 780.00 | | | 10 780.00 |
VS Prepaid expenses | 108.00 | 108.00 | | 108.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 114 757.00 | 114 757.00 | | 114 757.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 237 389.00 | 29 801.00 | 89 097.00 | 237 389.00 |
