| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 62 879.00 | | 62 879.00 | 62 879.00 |
BJ TOTAL (I) | 432 510.00 | | 432 510.00 | 432 510.00 |
CF Cash and cash equivalents | 112 846.00 | | 112 846.00 | 112 846.00 |
CJ TOTAL (II) | 112 846.00 | | 112 846.00 | 112 846.00 |
CO Grand total (0 to V) | 545 356.00 | | 545 356.00 | 545 356.00 |
CP Shares due in less than one year | 62 879.00 | | | 62 879.00 |
CU Other investments | 369 631.00 | | 369 631.00 | 369 631.00 |
| |
| 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 | 209 993.00 | 162 796.00 | | 209 993.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 112 582.00 | 47 197.00 | | 112 582.00 |
DK Regulated provisions | 8 213.00 | 6 147.00 | | 8 213.00 |
DL TOTAL (I) | 331 890.00 | 217 241.00 | | 331 890.00 |
DU Loans and Debts from Credit Institutions (3) | 192 302.00 | 254 948.00 | | 192 302.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 680.00 | | | 19 680.00 |
DX Trade payables and related accounts | 1 483.00 | 1 444.00 | | 1 483.00 |
EC TOTAL (IV) | 213 465.00 | 256 393.00 | | 213 465.00 |
EE Grand total (I to V) | 545 356.00 | 473 634.00 | | 545 356.00 |
EI Including equity loans | 19 680.00 | | | 19 680.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 3 035.00 | |
GF Total Operating Expenses (II) | | | 3 035.00 | |
GG - OPERATING RESULT (I - II) | | | -3 035.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 120 000.00 | |
GP Total financial income (V) | | | 120 000.00 | |
GR Interest and similar expenses | | | 2 315.00 | |
GU Total financial expenses (VI) | | | 2 315.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 117 684.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 114 649.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 066.00 | 2 066.00 | | 2 066.00 |
HH Total exceptional expenses (VIII) | 2 066.00 | 2 066.00 | | 2 066.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 066.00 | -2 066.00 | | -2 066.00 |
HL TOTAL REVENUE (I + III + V + VII) | 120 000.00 | 55 200.00 | | 120 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 417.00 | 8 002.00 | | 7 417.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 112 582.00 | 47 197.00 | | 112 582.00 |
| |
| 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 | 391 252.00 | | 41 258.00 | 391 252.00 |
I3 DECREASES Total Financial Fixed Assets | | | 432 510.00 | |
I4 DECREASES Grand Total | | | 432 510.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 391 252.00 | | 41 258.00 | 391 252.00 |
| |
| 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 | 1 483.00 | 1 483.00 | | 1 483.00 |
UL Receivables related to investments | 62 879.00 | 62 879.00 | | 62 879.00 |
VH Loans with a maturity of more than one year at origin | 192 302.00 | 64 898.00 | 127 404.00 | 192 302.00 |
VI Group and Associates | 19 680.00 | 19 680.00 | | 19 680.00 |
VK Loans repaid during the year | 61 982.00 | | | 61 982.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 62 879.00 | 62 879.00 | | 62 879.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 213 465.00 | 86 061.00 | 127 404.00 | 213 465.00 |
