| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 517 221.00 | | 517 221.00 | 517 221.00 |
BF Loans | 52 121.00 | | 52 121.00 | 52 121.00 |
BJ TOTAL (I) | 633 704.00 | | 633 704.00 | 633 704.00 |
BX Customers and related accounts | 4 592.00 | | 4 592.00 | 4 592.00 |
BZ Other receivables | 299 200.00 | | 299 200.00 | 299 200.00 |
CD Marketable securities | 362 931.00 | | 362 931.00 | 362 931.00 |
CF Cash and cash equivalents | 575 458.00 | | 575 458.00 | 575 458.00 |
CJ TOTAL (II) | 1 242 182.00 | | 1 242 182.00 | 1 242 182.00 |
CO Grand total (0 to V) | 1 875 886.00 | | 1 875 886.00 | 1 875 886.00 |
CS Evaluated investments - equity method | 64 361.00 | | 64 361.00 | 64 361.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 90 000.00 | 90 000.00 | | 90 000.00 |
DD Legal reserve (1) | 9 000.00 | 9 000.00 | | 9 000.00 |
DG Other reserves | 1 447 426.00 | 1 272 948.00 | | 1 447 426.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 300 115.00 | 274 477.00 | | 300 115.00 |
DL TOTAL (I) | 1 846 541.00 | 1 646 426.00 | | 1 846 541.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 000.00 | 40 000.00 | | 20 000.00 |
DX Trade payables and related accounts | 1 920.00 | 1 920.00 | | 1 920.00 |
DY Tax and social security liabilities | 7 425.00 | 2 154.00 | | 7 425.00 |
EC TOTAL (IV) | 29 345.00 | 44 074.00 | | 29 345.00 |
EE Grand total (I to V) | 1 875 886.00 | 1 690 500.00 | | 1 875 886.00 |
EG Accrued income and payables due within one year | 29 345.00 | 24 074.00 | | 29 345.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 3 584.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 3 584.00 | |
GG - OPERATING RESULT (I - II) | | | -3 584.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 400 533.00 | |
GK Income from other securities and fixed asset receivables | | | 5 726.00 | |
GP Total financial income (V) | | | 406 259.00 | |
GR Interest and similar expenses | | | 320.00 | |
GU Total financial expenses (VI) | | | 320.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 405 939.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 402 355.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 102 240.00 | 99 858.00 | | 102 240.00 |
HL TOTAL REVENUE (I + III + V + VII) | 406 260.00 | 380 898.00 | | 406 260.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 106 144.00 | 106 420.00 | | 106 144.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 300 115.00 | 274 477.00 | | 300 115.00 |
| |
| 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 | 630 977.00 | | 400 533.00 | 630 977.00 |
I3 DECREASES Total Financial Fixed Assets | | 397 806.00 | 633 704.00 | |
I4 DECREASES Grand Total | | 397 806.00 | 633 704.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 630 977.00 | | 400 533.00 | 630 977.00 |
| |
| 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 | 1 920.00 | 1 920.00 | | 1 920.00 |
8E Income Taxes | 7 425.00 | 7 425.00 | | 7 425.00 |
UL Receivables related to investments | 517 221.00 | 517 221.00 | | 517 221.00 |
UP Loans | 52 121.00 | 30 494.00 | 21 627.00 | 52 121.00 |
UX Other trade receivables | 4 592.00 | 4 592.00 | | 4 592.00 |
VC Group and associates | 299 200.00 | 299 200.00 | | 299 200.00 |
VI Group and Associates | 20 000.00 | 20 000.00 | | 20 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 873 134.00 | 851 507.00 | 21 627.00 | 873 134.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 345.00 | 29 345.00 | | 29 345.00 |
