| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 307 418.00 | | 307 418.00 | 307 418.00 |
BD Other fixed assets | 743 700.00 | | 743 700.00 | 743 700.00 |
BJ TOTAL (I) | 1 814 390.00 | | 1 814 390.00 | 1 814 390.00 |
BZ Other receivables | 31 590.00 | | 31 590.00 | 31 590.00 |
CF Cash and cash equivalents | 99 133.00 | | 99 133.00 | 99 133.00 |
CJ TOTAL (II) | 130 723.00 | | 130 723.00 | 130 723.00 |
CO Grand total (0 to V) | 1 945 114.00 | | 1 945 114.00 | 1 945 114.00 |
CU Other investments | 763 271.00 | | 763 271.00 | 763 271.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 160 032.00 | | | 160 032.00 |
DD Legal reserve (1) | 18 253.00 | | | 18 253.00 |
DG Other reserves | 1 256 123.00 | | | 1 256 123.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 410 175.00 | | | 410 175.00 |
DL TOTAL (I) | 1 844 583.00 | | | 1 844 583.00 |
DU Loans and Debts from Credit Institutions (3) | 54 588.00 | | | 54 588.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 573.00 | | | 41 573.00 |
DX Trade payables and related accounts | 4 369.00 | | | 4 369.00 |
EC TOTAL (IV) | 100 530.00 | | | 100 530.00 |
EE Grand total (I to V) | 1 945 114.00 | | | 1 945 114.00 |
EG Accrued income and payables due within one year | 82 201.00 | | | 82 201.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 14 191.00 | |
GF Total Operating Expenses (II) | | | 14 191.00 | |
GG - OPERATING RESULT (I - II) | | | -14 191.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 403 177.00 | |
GK Income from other securities and fixed asset receivables | | | 27 558.00 | |
GP Total financial income (V) | | | 430 735.00 | |
GR Interest and similar expenses | | | 1 209.00 | |
GU Total financial expenses (VI) | | | 1 209.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 429 526.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 415 334.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 159.00 | | | 5 159.00 |
HL TOTAL REVENUE (I + III + V + VII) | 430 735.00 | | | 430 735.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 560.00 | | | 20 560.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 410 175.00 | | | 410 175.00 |
| |
| 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 | 1 523 857.00 | | 290 534.00 | 1 523 857.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 814 390.00 | |
I4 DECREASES Grand Total | | | 1 814 390.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 523 857.00 | | 290 534.00 | 1 523 857.00 |
| |
| 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 | 4 369.00 | 4 369.00 | | 4 369.00 |
8K Other liabilities (including liabilities related to repo transactions) | 36 749.00 | 36 749.00 | | 36 749.00 |
UL Receivables related to investments | 307 418.00 | | 307 418.00 | 307 418.00 |
VH Loans with a maturity of more than one year at origin | 54 588.00 | 36 260.00 | 18 329.00 | 54 588.00 |
VI Group and Associates | 4 824.00 | 4 824.00 | | 4 824.00 |
VK Loans repaid during the year | 35 587.00 | | | 35 587.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 31 590.00 | 31 590.00 | | 31 590.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 339 008.00 | 31 590.00 | 307 418.00 | 339 008.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 100 530.00 | 82 202.00 | 18 329.00 | 100 530.00 |
