| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 97 540.00 | | 97 540.00 | 97 540.00 |
BJ TOTAL (I) | 514 542.00 | | 514 542.00 | 514 542.00 |
BZ Other receivables | 635.00 | | 635.00 | 635.00 |
CF Cash and cash equivalents | 29 861.00 | | 29 861.00 | 29 861.00 |
CJ TOTAL (II) | 30 496.00 | | 30 496.00 | 30 496.00 |
CO Grand total (0 to V) | 545 038.00 | | 545 038.00 | 545 038.00 |
CP Shares due in less than one year | 97 540.00 | | | 97 540.00 |
CU Other investments | 417 002.00 | | 417 002.00 | 417 002.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 300 849.00 | 149 256.00 | | 300 849.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 72 605.00 | 151 593.00 | | 72 605.00 |
DL TOTAL (I) | 374 554.00 | 301 949.00 | | 374 554.00 |
DU Loans and Debts from Credit Institutions (3) | 162 981.00 | 220 430.00 | | 162 981.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 231.00 | 5 231.00 | | 5 231.00 |
DX Trade payables and related accounts | 2 154.00 | 4 128.00 | | 2 154.00 |
EA Other liabilities | 118.00 | 118.00 | | 118.00 |
EC TOTAL (IV) | 170 484.00 | 229 907.00 | | 170 484.00 |
EE Grand total (I to V) | 545 038.00 | 531 856.00 | | 545 038.00 |
EG Accrued income and payables due within one year | 66 094.00 | 67 211.00 | | 66 094.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 997.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 4 997.00 | |
GG - OPERATING RESULT (I - II) | | | -4 997.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 80 799.00 | |
GP Total financial income (V) | | | 80 799.00 | |
GR Interest and similar expenses | | | 3 197.00 | |
GU Total financial expenses (VI) | | | 3 197.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 77 602.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 72 605.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 80 799.00 | 160 497.00 | | 80 799.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 194.00 | 8 904.00 | | 8 194.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 72 605.00 | 151 593.00 | | 72 605.00 |
| |
| 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 | 417 002.00 | | 97 703.00 | 417 002.00 |
I3 DECREASES Total Financial Fixed Assets | | | 514 705.00 | |
I4 DECREASES Grand Total | | | 514 705.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 417 002.00 | | 97 703.00 | 417 002.00 |
| |
| 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 | 2 154.00 | 2 154.00 | | 2 154.00 |
8K Other liabilities (including liabilities related to repo transactions) | 118.00 | 118.00 | | 118.00 |
UL Receivables related to investments | 97 540.00 | 97 540.00 | | 97 540.00 |
VC Group and associates | 635.00 | 635.00 | | 635.00 |
VG Loans with a maturity of up to one year at origin | 285.00 | 285.00 | | 285.00 |
VH Loans with a maturity of more than one year at origin | 162 696.00 | 58 306.00 | 104 390.00 | 162 696.00 |
VI Group and Associates | 5 231.00 | 5 231.00 | | 5 231.00 |
VK Loans repaid during the year | 57 348.00 | | | 57 348.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 98 175.00 | 98 175.00 | | 98 175.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 170 484.00 | 66 094.00 | 104 390.00 | 170 484.00 |
