| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 21 701.00 | | 21 701.00 | 21 701.00 |
BJ TOTAL (I) | 738 821.00 | | 738 821.00 | 738 821.00 |
CF Cash and cash equivalents | 1 340.00 | | 1 340.00 | 1 340.00 |
CJ TOTAL (II) | 1 340.00 | | 1 340.00 | 1 340.00 |
CO Grand total (0 to V) | 740 161.00 | | 740 161.00 | 740 161.00 |
CU Other investments | 717 120.00 | | 717 120.00 | 717 120.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 454 260.00 | | | 454 260.00 |
DD Legal reserve (1) | 45 426.00 | | | 45 426.00 |
DG Other reserves | 56 148.00 | | | 56 148.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 96 104.00 | | | 96 104.00 |
DL TOTAL (I) | 651 938.00 | | | 651 938.00 |
DU Loans and Debts from Credit Institutions (3) | 27 504.00 | | | 27 504.00 |
DV Miscellaneous Loans and Financial Debts (4) | 57 060.00 | | | 57 060.00 |
DX Trade payables and related accounts | 3 660.00 | | | 3 660.00 |
EC TOTAL (IV) | 88 224.00 | | | 88 224.00 |
EE Grand total (I to V) | 740 161.00 | | | 740 161.00 |
EG Accrued income and payables due within one year | 73 654.00 | | | 73 654.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 892.00 | |
GF Total Operating Expenses (II) | | | 4 892.00 | |
GG - OPERATING RESULT (I - II) | | | -4 892.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 101 041.00 | |
GP Total financial income (V) | | | 101 041.00 | |
GR Interest and similar expenses | | | 45.00 | |
GU Total financial expenses (VI) | | | 45.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 100 996.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 96 104.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 101 041.00 | | | 101 041.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 937.00 | | | 4 937.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 96 104.00 | | | 96 104.00 |
| |
| 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 | 752 714.00 | | 101 041.00 | 752 714.00 |
I3 DECREASES Total Financial Fixed Assets | | 114 934.00 | 738 821.00 | |
I4 DECREASES Grand Total | | 114 934.00 | 738 821.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 752 714.00 | | 101 041.00 | 752 714.00 |
| |
| 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 | 14 900.00 | 7 500.00 | 7 400.00 | 14 900.00 |
8B Suppliers and Related Accounts | 3 660.00 | 3 660.00 | | 3 660.00 |
UL Receivables related to investments | 21 701.00 | 21 701.00 | | 21 701.00 |
VH Loans with a maturity of more than one year at origin | 27 504.00 | 20 334.00 | 7 170.00 | 27 504.00 |
VI Group and Associates | 42 160.00 | 42 160.00 | | 42 160.00 |
VK Loans repaid during the year | 27 628.00 | | | 27 628.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 701.00 | 21 701.00 | | 21 701.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 88 224.00 | 73 654.00 | 14 570.00 | 88 224.00 |
