| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 127 319.00 | | 127 319.00 | 127 319.00 |
BJ TOTAL (I) | 642 263.00 | | 642 263.00 | 642 263.00 |
BZ Other receivables | 6 997.00 | | 6 997.00 | 6 997.00 |
CF Cash and cash equivalents | 4 310.00 | | 4 310.00 | 4 310.00 |
CJ TOTAL (II) | 11 307.00 | | 11 307.00 | 11 307.00 |
CO Grand total (0 to V) | 653 570.00 | | 653 570.00 | 653 570.00 |
CP Shares due in less than one year | 127 319.00 | | | 127 319.00 |
CU Other investments | 514 944.00 | | 514 944.00 | 514 944.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 020.00 | 4 020.00 | | 4 020.00 |
DD Legal reserve (1) | 402.00 | 402.00 | | 402.00 |
DG Other reserves | 488 452.00 | 419 394.00 | | 488 452.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 85 438.00 | 69 058.00 | | 85 438.00 |
DL TOTAL (I) | 578 312.00 | 492 874.00 | | 578 312.00 |
DV Miscellaneous Loans and Financial Debts (4) | 69 810.00 | 55 263.00 | | 69 810.00 |
DX Trade payables and related accounts | 1 092.00 | 1 092.00 | | 1 092.00 |
DY Tax and social security liabilities | 4 356.00 | 10.00 | | 4 356.00 |
EC TOTAL (IV) | 75 258.00 | 56 365.00 | | 75 258.00 |
EE Grand total (I to V) | 653 570.00 | 549 239.00 | | 653 570.00 |
EG Accrued income and payables due within one year | 75 258.00 | 56 365.00 | | 75 258.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 18 652.00 | |
GF Total Operating Expenses (II) | | | 18 652.00 | |
GG - OPERATING RESULT (I - II) | | | -18 652.00 | |
GH Attributed profit or transferred loss (III) | | | 6 094.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 109 471.00 | |
GL Other interest and similar income | | | 1 407.00 | |
GP Total financial income (V) | | | 110 878.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 110 878.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 98 320.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 427.00 | | | 427.00 |
HD Total exceptional income (VII) | 427.00 | | | 427.00 |
HF Exceptional expenses on capital transactions | 15 950.00 | | | 15 950.00 |
HH Total exceptional expenses (VIII) | 15 950.00 | | | 15 950.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -15 523.00 | | | -15 523.00 |
HK Income tax | -2 641.00 | -76.00 | | -2 641.00 |
HL TOTAL REVENUE (I + III + V + VII) | 117 399.00 | 78 178.00 | | 117 399.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 961.00 | 9 121.00 | | 31 961.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 85 438.00 | 69 058.00 | | 85 438.00 |
| |
| 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 | 548 955.00 | | 109 258.00 | 548 955.00 |
I3 DECREASES Total Financial Fixed Assets | | 15 950.00 | 642 263.00 | |
I4 DECREASES Grand Total | | 15 950.00 | 642 263.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 548 955.00 | | 109 258.00 | 548 955.00 |
| |
| 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 | 1 092.00 | 1 092.00 | | 1 092.00 |
8E Income Taxes | 4 356.00 | 4 356.00 | | 4 356.00 |
UL Receivables related to investments | 127 319.00 | 127 319.00 | | 127 319.00 |
VC Group and associates | 6 997.00 | 6 997.00 | | 6 997.00 |
VI Group and Associates | 69 810.00 | 69 810.00 | | 69 810.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 134 316.00 | 134 316.00 | | 134 316.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 75 258.00 | 75 258.00 | | 75 258.00 |
