| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 23 000.00 | | 23 000.00 | 23 000.00 |
BJ TOTAL (I) | 1 003 019.00 | | 1 003 019.00 | 1 003 019.00 |
BZ Other receivables | 223 384.00 | | 223 384.00 | 223 384.00 |
CD Marketable securities | 1 000 000.00 | | 1 000 000.00 | 1 000 000.00 |
CF Cash and cash equivalents | 104 311.00 | | 104 311.00 | 104 311.00 |
CJ TOTAL (II) | 1 327 695.00 | | 1 327 695.00 | 1 327 695.00 |
CO Grand total (0 to V) | 2 330 714.00 | | 2 330 714.00 | 2 330 714.00 |
CP Shares due in less than one year | 23 000.00 | | | 23 000.00 |
CU Other investments | 980 019.00 | | 980 019.00 | 980 019.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 196 800.00 | 196 800.00 | | 196 800.00 |
DD Legal reserve (1) | 24 000.00 | 24 000.00 | | 24 000.00 |
DH Retained earnings | 1 754 240.00 | 744 565.00 | | 1 754 240.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 253 057.00 | 1 029 355.00 | | 253 057.00 |
DL TOTAL (I) | 2 228 097.00 | 1 994 720.00 | | 2 228 097.00 |
DV Miscellaneous Loans and Financial Debts (4) | 66 417.00 | 110 253.00 | | 66 417.00 |
DY Tax and social security liabilities | 36 180.00 | 12 637.00 | | 36 180.00 |
EA Other liabilities | 20.00 | 20.00 | | 20.00 |
EC TOTAL (IV) | 102 617.00 | 122 910.00 | | 102 617.00 |
EE Grand total (I to V) | 2 330 714.00 | 2 117 630.00 | | 2 330 714.00 |
EI Including equity loans | 66 417.00 | | | 66 417.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 604.00 | |
FX Taxes, duties, and similar payments | | | 418.00 | |
GF Total Operating Expenses (II) | | | 3 022.00 | |
GG - OPERATING RESULT (I - II) | | | -3 022.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 266 570.00 | |
GK Income from other securities and fixed asset receivables | | | 1 291.00 | |
GP Total financial income (V) | | | 267 861.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 267 861.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 264 838.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 11 781.00 | 14 204.00 | | 11 781.00 |
HL TOTAL REVENUE (I + III + V + VII) | 267 861.00 | 1 046 242.00 | | 267 861.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 803.00 | 16 886.00 | | 14 803.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 253 057.00 | 1 029 355.00 | | 253 057.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 35 901.00 | 35 901.00 | | 35 901.00 |
8K Other liabilities (including liabilities related to repo transactions) | 20.00 | 20.00 | | 20.00 |
UL Receivables related to investments | 23 000.00 | 23 000.00 | | 23 000.00 |
VC Group and associates | 222 502.00 | 222 502.00 | | 222 502.00 |
VI Group and Associates | 66 417.00 | 66 417.00 | | 66 417.00 |
VQ Other Taxes, Duties, and Similar Debts | 279.00 | 279.00 | | 279.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 882.00 | 882.00 | | 882.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 246 384.00 | 246 384.00 | | 246 384.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 102 617.00 | 102 617.00 | | 102 617.00 |
