| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 336 170.00 | | 336 170.00 | 336 170.00 |
BD Other fixed assets | 20.00 | | 20.00 | 20.00 |
BJ TOTAL (I) | 561 190.00 | | 561 190.00 | 561 190.00 |
BZ Other receivables | 24 813.00 | | 24 813.00 | 24 813.00 |
CF Cash and cash equivalents | 858.00 | | 858.00 | 858.00 |
CH Prepaid expenses | 45.00 | | 45.00 | 45.00 |
CJ TOTAL (II) | 25 717.00 | | 25 717.00 | 25 717.00 |
CO Grand total (0 to V) | 586 907.00 | | 586 907.00 | 586 907.00 |
CU Other investments | 225 000.00 | | 225 000.00 | 225 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | | | 400 000.00 |
DD Legal reserve (1) | 40 000.00 | | | 40 000.00 |
DG Other reserves | 94 751.00 | | | 94 751.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 597.00 | | | 35 597.00 |
DL TOTAL (I) | 570 349.00 | | | 570 349.00 |
DV Miscellaneous Loans and Financial Debts (4) | 430.00 | | | 430.00 |
DX Trade payables and related accounts | 1 728.00 | | | 1 728.00 |
DY Tax and social security liabilities | 14 400.00 | | | 14 400.00 |
EC TOTAL (IV) | 16 558.00 | | | 16 558.00 |
EE Grand total (I to V) | 586 907.00 | | | 586 907.00 |
EG Accrued income and payables due within one year | 16 558.00 | | | 16 558.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 69.00 | |
FR Total operating income (I) | | | 69.00 | |
FW Other purchases and external expenses | | | 4 055.00 | |
GF Total Operating Expenses (II) | | | 4 055.00 | |
GG - OPERATING RESULT (I - II) | | | -3 986.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 39 965.00 | |
GP Total financial income (V) | | | 39 965.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 39 965.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 35 979.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 69.00 | | | 69.00 |
HB Exceptional income from capital transactions | 13 908.00 | | | 13 908.00 |
HD Total exceptional income (VII) | 13 908.00 | | | 13 908.00 |
HE Exceptional expenses on management operations | 381.00 | | | 381.00 |
HF Exceptional expenses on capital transactions | 13 908.00 | | | 13 908.00 |
HH Total exceptional expenses (VIII) | 14 290.00 | | | 14 290.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -382.00 | | | -382.00 |
HL TOTAL REVENUE (I + III + V + VII) | 53 943.00 | | | 53 943.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 345.00 | | | 18 345.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 597.00 | | | 35 597.00 |
| |
| 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 | 575 359.00 | | 2 252.00 | 575 359.00 |
I3 DECREASES Total Financial Fixed Assets | | 14 199.00 | 561 190.00 | |
I4 DECREASES Grand Total | | 14 199.00 | 561 190.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 575 359.00 | | 2 252.00 | 575 359.00 |
| |
| 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 | 1 728.00 | 1 728.00 | | 1 728.00 |
UL Receivables related to investments | 336 170.00 | | 336 170.00 | 336 170.00 |
VI Group and Associates | 14 830.00 | 14 830.00 | | 14 830.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 24 814.00 | 24 814.00 | | 24 814.00 |
VS Prepaid expenses | 45.00 | 45.00 | | 45.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 361 029.00 | 24 859.00 | 336 170.00 | 361 029.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 558.00 | 16 558.00 | | 16 558.00 |
