| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 799.00 | 799.00 | | 799.00 |
BB Receivables related to investments | 37 217.00 | | 37 217.00 | 37 217.00 |
BD Other fixed assets | 168.00 | | 168.00 | 168.00 |
BJ TOTAL (I) | 108 624.00 | 799.00 | 107 825.00 | 108 624.00 |
CF Cash and cash equivalents | 22 676.00 | | 22 676.00 | 22 676.00 |
CJ TOTAL (II) | 22 676.00 | | 22 676.00 | 22 676.00 |
CO Grand total (0 to V) | 131 300.00 | 799.00 | 130 501.00 | 131 300.00 |
CU Other investments | 70 440.00 | | 70 440.00 | 70 440.00 |
| |
| 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 | 66 619.00 | 43 120.00 | | 66 619.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 626.00 | 23 498.00 | | 29 626.00 |
DL TOTAL (I) | 97 346.00 | 67 719.00 | | 97 346.00 |
DU Loans and Debts from Credit Institutions (3) | 30 663.00 | 40 691.00 | | 30 663.00 |
DX Trade payables and related accounts | 2 491.00 | 1 272.00 | | 2 491.00 |
EC TOTAL (IV) | 33 154.00 | 41 963.00 | | 33 154.00 |
EE Grand total (I to V) | 130 501.00 | 109 683.00 | | 130 501.00 |
EG Accrued income and payables due within one year | 12 782.00 | 11 523.00 | | 12 782.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 197.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 105.00 | |
GF Total Operating Expenses (II) | | | 4 303.00 | |
GG - OPERATING RESULT (I - II) | | | -4 303.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 34 412.00 | |
GL Other interest and similar income | | | 14.00 | |
GP Total financial income (V) | | | 34 427.00 | |
GR Interest and similar expenses | | | 497.00 | |
GU Total financial expenses (VI) | | | 497.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 33 930.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 626.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 34 427.00 | 26 889.00 | | 34 427.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 800.00 | 3 390.00 | | 4 800.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 626.00 | 23 498.00 | | 29 626.00 |
| |
| 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 | 85 473.00 | | 23 151.00 | 85 473.00 |
I3 DECREASES Total Financial Fixed Assets | | | 107 825.00 | |
I4 DECREASES Grand Total | | | 108 624.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 799.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 799.00 | | | 799.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 84 674.00 | | 23 151.00 | 84 674.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 693.00 | 106.00 | | 693.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 693.00 | 106.00 | | 693.00 |
| |
| 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 | 2 491.00 | 2 491.00 | | 2 491.00 |
UL Receivables related to investments | 37 217.00 | | 37 217.00 | 37 217.00 |
VH Loans with a maturity of more than one year at origin | 30 664.00 | 10 292.00 | 20 372.00 | 30 664.00 |
VK Loans repaid during the year | 9 990.00 | | | 9 990.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 217.00 | | 37 217.00 | 37 217.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 155.00 | 12 783.00 | 20 372.00 | 33 155.00 |
