| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 267 375.00 | | 2 267 375.00 | 2 267 375.00 |
BX Customers and related accounts | 3 131.00 | | 3 131.00 | 3 131.00 |
BZ Other receivables | 521 000.00 | | 521 000.00 | 521 000.00 |
CF Cash and cash equivalents | 545.00 | | 545.00 | 545.00 |
CJ TOTAL (II) | 524 676.00 | | 524 676.00 | 524 676.00 |
CO Grand total (0 to V) | 2 792 051.00 | | 2 792 051.00 | 2 792 051.00 |
CU Other investments | 2 267 375.00 | | 2 267 375.00 | 2 267 375.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 176 000.00 | 176 000.00 | | 176 000.00 |
DG Other reserves | 2 044 135.00 | 1 598 718.00 | | 2 044 135.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 471 329.00 | 445 417.00 | | 471 329.00 |
DL TOTAL (I) | 2 691 463.00 | 2 220 135.00 | | 2 691 463.00 |
EA Other liabilities | 100 588.00 | 133 245.00 | | 100 588.00 |
EC TOTAL (IV) | 100 588.00 | 133 245.00 | | 100 588.00 |
EE Grand total (I to V) | 2 792 051.00 | 2 353 380.00 | | 2 792 051.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 245.00 | |
GF Total Operating Expenses (II) | | | 1 257.00 | |
GG - OPERATING RESULT (I - II) | | | -1 257.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 636 865.00 | |
GL Other interest and similar income | | | 232.00 | |
GP Total financial income (V) | | | 637 098.00 | |
GR Interest and similar expenses | | | 1 072.00 | |
GU Total financial expenses (VI) | | | 1 072.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 636 026.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 634 769.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 163 440.00 | 133 245.00 | | 163 440.00 |
HL TOTAL REVENUE (I + III + V + VII) | 637 098.00 | 580 565.00 | | 637 098.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 165 769.00 | 135 149.00 | | 165 769.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 471 329.00 | 445 417.00 | | 471 329.00 |
| |
| 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 | 2 267 375.00 | | | 2 267 375.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 267 375.00 | |
I4 DECREASES Grand Total | | | 2 267 375.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 267 375.00 | | | 2 267 375.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 100 588.00 | 100 588.00 | | 100 588.00 |
UX Other trade receivables | 3 131.00 | 3 131.00 | | 3 131.00 |
VC Group and associates | 521 000.00 | 521 000.00 | | 521 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 524 131.00 | 524 131.00 | | 524 131.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 100 588.00 | 100 588.00 | | 100 588.00 |
