| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 580.00 | 1 580.00 | 1 000.00 | 2 580.00 |
BJ TOTAL (I) | 25 021 749.00 | 2 579.00 | 25 019 170.00 | 25 021 749.00 |
BZ Other receivables | 46 552.00 | | 46 552.00 | 46 552.00 |
CD Marketable securities | 2 306 796.00 | 25 400.00 | 2 281 396.00 | 2 306 796.00 |
CF Cash and cash equivalents | 636 235.00 | | 636 235.00 | 636 235.00 |
CJ TOTAL (II) | 2 989 583.00 | 25 400.00 | 2 964 183.00 | 2 989 583.00 |
CO Grand total (0 to V) | 28 011 333.00 | 27 979.00 | 27 983 353.00 | 28 011 333.00 |
CU Other investments | 25 019 169.00 | 999.00 | 25 018 170.00 | 25 019 169.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 020 680.00 | | | 25 020 680.00 |
DD Legal reserve (1) | 296 720.00 | | | 296 720.00 |
DH Retained earnings | 2 622 748.00 | | | 2 622 748.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 647.00 | | | 29 647.00 |
DL TOTAL (I) | 27 969 795.00 | | | 27 969 795.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 402.00 | | | 2 402.00 |
DX Trade payables and related accounts | 11 156.00 | | | 11 156.00 |
EC TOTAL (IV) | 13 558.00 | | | 13 558.00 |
EE Grand total (I to V) | 27 983 353.00 | | | 27 983 353.00 |
EG Accrued income and payables due within one year | 13 558.00 | | | 13 558.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 965.00 | |
GF Total Operating Expenses (II) | | | 5 965.00 | |
GG - OPERATING RESULT (I - II) | | | -5 965.00 | |
GL Other interest and similar income | | | 69 000.00 | |
GP Total financial income (V) | | | 69 000.00 | |
GQ Financial allocations to depreciation and provisions | | | 27 979.00 | |
GU Total financial expenses (VI) | | | 27 979.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 41 020.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 35 055.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 408.00 | | | 5 408.00 |
HL TOTAL REVENUE (I + III + V + VII) | 69 000.00 | | | 69 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 352.00 | | | 39 352.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 647.00 | | | 29 647.00 |
| |
| 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 | 25 020 750.00 | | 1 000.00 | 25 020 750.00 |
I3 DECREASES Total Financial Fixed Assets | | | 25 021 749.00 | |
I4 DECREASES Grand Total | | | 25 021 749.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 25 020 750.00 | | 1 000.00 | 25 020 750.00 |
| |
| 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 | 602.00 | 602.00 | | 602.00 |
8B Suppliers and Related Accounts | 11 156.00 | 11 156.00 | | 11 156.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 800.00 | 1 800.00 | | 1 800.00 |
UL Receivables related to investments | 2 580.00 | | 2 580.00 | 2 580.00 |
UX Other trade receivables | 46 552.00 | 46 552.00 | | 46 552.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 49 132.00 | 46 552.00 | 2 580.00 | 49 132.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 558.00 | 13 558.00 | | 13 558.00 |
