| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 61 468.00 | | 61 468.00 | 61 468.00 |
BD Other fixed assets | 35.00 | | 35.00 | 35.00 |
BJ TOTAL (I) | 120 887.00 | | 120 887.00 | 120 887.00 |
BZ Other receivables | 18 876.00 | | 18 876.00 | 18 876.00 |
CD Marketable securities | 50 015.00 | | 50 015.00 | 50 015.00 |
CF Cash and cash equivalents | 15 692.00 | | 15 692.00 | 15 692.00 |
CJ TOTAL (II) | 84 583.00 | | 84 583.00 | 84 583.00 |
CO Grand total (0 to V) | 205 471.00 | | 205 471.00 | 205 471.00 |
CP Shares due in less than one year | 61 468.00 | | | 61 468.00 |
CU Other investments | 59 384.00 | | 59 384.00 | 59 384.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 126 414.00 | 89 853.00 | | 126 414.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 58 724.00 | 36 561.00 | | 58 724.00 |
DK Regulated provisions | 984.00 | 984.00 | | 984.00 |
DL TOTAL (I) | 202 622.00 | 143 898.00 | | 202 622.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 1 665.00 | | |
DX Trade payables and related accounts | 1 260.00 | 1 235.00 | | 1 260.00 |
EA Other liabilities | 1 589.00 | 65 129.00 | | 1 589.00 |
EC TOTAL (IV) | 2 849.00 | 68 029.00 | | 2 849.00 |
EE Grand total (I to V) | 205 471.00 | 211 927.00 | | 205 471.00 |
EG Accrued income and payables due within one year | 2 849.00 | 68 029.00 | | 2 849.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 435.00 | |
GF Total Operating Expenses (II) | | | 1 435.00 | |
GG - OPERATING RESULT (I - II) | | | -1 435.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 60 000.00 | |
GL Other interest and similar income | | | 159.00 | |
GP Total financial income (V) | | | 60 159.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 60 159.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 58 724.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 147.00 | | |
HH Total exceptional expenses (VIII) | | 147.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -147.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 60 159.00 | 40 475.00 | | 60 159.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 435.00 | 3 914.00 | | 1 435.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 58 724.00 | 36 561.00 | | 58 724.00 |
| |
| 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 | 60 739.00 | | 61 469.00 | 60 739.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 321.00 | 120 887.00 | |
I4 DECREASES Grand Total | | 1 321.00 | 120 887.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 60 739.00 | | 61 469.00 | 60 739.00 |
| |
| 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 | 1 260.00 | 1 260.00 | | 1 260.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 589.00 | 1 589.00 | | 1 589.00 |
UL Receivables related to investments | 61 468.00 | 61 468.00 | | 61 468.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 18 876.00 | 18 876.00 | | 18 876.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 80 344.00 | 80 344.00 | | 80 344.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 849.00 | 2 849.00 | | 2 849.00 |
