| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 10 071.00 | | 10 071.00 | 10 071.00 |
BJ TOTAL (I) | 181 021.00 | | 181 021.00 | 181 021.00 |
CF Cash and cash equivalents | 914.00 | | 914.00 | 914.00 |
CJ TOTAL (II) | 914.00 | | 914.00 | 914.00 |
CO Grand total (0 to V) | 181 935.00 | | 181 935.00 | 181 935.00 |
CP Shares due in less than one year | 10 071.00 | | | 10 071.00 |
CU Other investments | 170 950.00 | | 170 950.00 | 170 950.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 85 000.00 | 85 000.00 | | 85 000.00 |
DD Legal reserve (1) | 8 500.00 | 8 500.00 | | 8 500.00 |
DG Other reserves | 68 950.00 | 54 387.00 | | 68 950.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 895.00 | 14 562.00 | | 4 895.00 |
DL TOTAL (I) | 167 345.00 | 162 450.00 | | 167 345.00 |
DU Loans and Debts from Credit Institutions (3) | | 13 273.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 12 950.00 | 12 950.00 | | 12 950.00 |
DX Trade payables and related accounts | 1 640.00 | 1 050.00 | | 1 640.00 |
EC TOTAL (IV) | 14 590.00 | 27 273.00 | | 14 590.00 |
EE Grand total (I to V) | 181 935.00 | 189 723.00 | | 181 935.00 |
EG Accrued income and payables due within one year | 14 590.00 | 27 273.00 | | 14 590.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 126.00 | |
GF Total Operating Expenses (II) | | | 2 126.00 | |
GG - OPERATING RESULT (I - II) | | | -2 126.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 7 152.00 | |
GP Total financial income (V) | | | 7 152.00 | |
GR Interest and similar expenses | | | 131.00 | |
GU Total financial expenses (VI) | | | 131.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 022.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 895.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 152.00 | 16 722.00 | | 7 152.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 257.00 | 2 159.00 | | 2 257.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 895.00 | 14 562.00 | | 4 895.00 |
| |
| 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 | 182 368.00 | | 274.00 | 182 368.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 622.00 | 181 021.00 | |
I4 DECREASES Grand Total | | 1 622.00 | 181 021.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 182 368.00 | | 274.00 | 182 368.00 |
| |
| 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 | 1 640.00 | 1 640.00 | | 1 640.00 |
UL Receivables related to investments | 10 071.00 | 10 071.00 | | 10 071.00 |
VI Group and Associates | 12 950.00 | 12 950.00 | | 12 950.00 |
VK Loans repaid during the year | 13 253.00 | | | 13 253.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 071.00 | 10 071.00 | | 10 071.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 590.00 | 14 590.00 | | 14 590.00 |
