| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 172 823.00 | | 172 823.00 | 172 823.00 |
BJ TOTAL (I) | 872 823.00 | | 872 823.00 | 872 823.00 |
BZ Other receivables | 7.00 | | 7.00 | 7.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 496 352.00 | | 496 352.00 | 496 352.00 |
CJ TOTAL (II) | 496 359.00 | | 496 359.00 | 496 359.00 |
CO Grand total (0 to V) | 1 369 182.00 | | 1 369 182.00 | 1 369 182.00 |
CS Evaluated investments - equity method | 700 000.00 | | 700 000.00 | 700 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 700 000.00 | 700 000.00 | | 700 000.00 |
DD Legal reserve (1) | 70 000.00 | 70 000.00 | | 70 000.00 |
DG Other reserves | 475 120.00 | 354 311.00 | | 475 120.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 121 377.00 | 120 809.00 | | 121 377.00 |
DL TOTAL (I) | 1 366 497.00 | 1 245 120.00 | | 1 366 497.00 |
DX Trade payables and related accounts | 1 210.00 | 1 186.00 | | 1 210.00 |
DY Tax and social security liabilities | 1 237.00 | 1 711.00 | | 1 237.00 |
EA Other liabilities | 239.00 | 239.00 | | 239.00 |
EC TOTAL (IV) | 2 685.00 | 3 135.00 | | 2 685.00 |
EE Grand total (I to V) | 1 369 182.00 | 1 248 256.00 | | 1 369 182.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 658.00 | |
GF Total Operating Expenses (II) | | | 1 658.00 | |
GG - OPERATING RESULT (I - II) | | | -1 658.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 124 272.00 | |
GP Total financial income (V) | | | 124 272.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 124 272.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 122 614.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 237.00 | 1 711.00 | | 1 237.00 |
HL TOTAL REVENUE (I + III + V + VII) | 124 272.00 | 123 706.00 | | 124 272.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 895.00 | 2 897.00 | | 2 895.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 121 377.00 | 120 809.00 | | 121 377.00 |
| |
| 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 | 868 513.00 | | 121 272.00 | 868 513.00 |
I3 DECREASES Total Financial Fixed Assets | | 116 962.00 | 872 823.00 | |
I4 DECREASES Grand Total | | 116 962.00 | 872 823.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 868 513.00 | | 121 272.00 | 868 513.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 239.00 | 239.00 | | 239.00 |
8B Suppliers and Related Accounts | 1 210.00 | 1 210.00 | | 1 210.00 |
8D Social Security and Other Social Organizations | 1 237.00 | 1 237.00 | | 1 237.00 |
UL Receivables related to investments | 172 823.00 | 172 823.00 | | 172 823.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7.00 | 7.00 | | 7.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 172 830.00 | 172 830.00 | | 172 830.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 685.00 | 2 685.00 | | 2 685.00 |
