| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 598.00 | | 598.00 | 598.00 |
BJ TOTAL (I) | 2 469 734.00 | | 2 469 734.00 | 2 469 734.00 |
CF Cash and cash equivalents | 268 022.00 | | 268 022.00 | 268 022.00 |
CJ TOTAL (II) | 268 022.00 | | 268 022.00 | 268 022.00 |
CO Grand total (0 to V) | 2 737 756.00 | | 2 737 756.00 | 2 737 756.00 |
CU Other investments | 2 469 136.00 | | 2 469 136.00 | 2 469 136.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 819 136.00 | 1 819 136.00 | | 1 819 136.00 |
DD Legal reserve (1) | 181 914.00 | 181 913.00 | | 181 914.00 |
DG Other reserves | 520 000.00 | 290 000.00 | | 520 000.00 |
DH Retained earnings | 49.00 | 2 214.00 | | 49.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 147 686.00 | 227 836.00 | | 147 686.00 |
DL TOTAL (I) | 2 668 785.00 | 2 521 099.00 | | 2 668 785.00 |
DV Miscellaneous Loans and Financial Debts (4) | 65 910.00 | 65 373.00 | | 65 910.00 |
DX Trade payables and related accounts | 3 061.00 | 3 076.00 | | 3 061.00 |
EC TOTAL (IV) | 68 971.00 | 68 449.00 | | 68 971.00 |
EE Grand total (I to V) | 2 737 756.00 | 2 589 548.00 | | 2 737 756.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 845.00 | |
GF Total Operating Expenses (II) | | | 2 845.00 | |
GG - OPERATING RESULT (I - II) | | | -2 845.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 151 297.00 | |
GP Total financial income (V) | | | 151 297.00 | |
GR Interest and similar expenses | | | 766.00 | |
GU Total financial expenses (VI) | | | 766.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 150 531.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 147 686.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 151 297.00 | 234 494.00 | | 151 297.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 611.00 | 6 658.00 | | 3 611.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 147 686.00 | 227 836.00 | | 147 686.00 |
| |
| 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 | 2 535 808.00 | | 598.00 | 2 535 808.00 |
I3 DECREASES Total Financial Fixed Assets | | 66 672.00 | 2 469 734.00 | |
I4 DECREASES Grand Total | | 66 672.00 | 2 469 734.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 535 808.00 | | 598.00 | 2 535 808.00 |
| |
| 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 | 3 061.00 | 3 061.00 | | 3 061.00 |
UL Receivables related to investments | 598.00 | | 598.00 | 598.00 |
VI Group and Associates | 65 910.00 | 65 910.00 | | 65 910.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 598.00 | | 598.00 | 598.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 68 971.00 | 68 971.00 | | 68 971.00 |
