| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 85 313.00 | | 85 313.00 | 85 313.00 |
BD Other fixed assets | 31.00 | | 31.00 | 31.00 |
BJ TOTAL (I) | 237 669.00 | | 237 669.00 | 237 669.00 |
BZ Other receivables | 5 602.00 | | 5 602.00 | 5 602.00 |
CF Cash and cash equivalents | 1 083.00 | | 1 083.00 | 1 083.00 |
CJ TOTAL (II) | 6 685.00 | | 6 685.00 | 6 685.00 |
CO Grand total (0 to V) | 244 354.00 | | 244 354.00 | 244 354.00 |
CU Other investments | 152 326.00 | | 152 326.00 | 152 326.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 101 495.00 | 101 332.00 | | 101 495.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 258.00 | 163.00 | | 9 258.00 |
DL TOTAL (I) | 121 753.00 | 112 495.00 | | 121 753.00 |
DV Miscellaneous Loans and Financial Debts (4) | 115 585.00 | 124 485.00 | | 115 585.00 |
DY Tax and social security liabilities | 7 016.00 | | | 7 016.00 |
EC TOTAL (IV) | 122 601.00 | 124 485.00 | | 122 601.00 |
EE Grand total (I to V) | 244 354.00 | 236 980.00 | | 244 354.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 913.00 | |
GF Total Operating Expenses (II) | | | 1 913.00 | |
GG - OPERATING RESULT (I - II) | | | -1 913.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 10 000.00 | |
GL Other interest and similar income | | | 941.00 | |
GP Total financial income (V) | | | 10 941.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10 941.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 027.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -231.00 | | | -231.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 941.00 | 1 924.00 | | 10 941.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 682.00 | 1 762.00 | | 1 682.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 258.00 | 163.00 | | 9 258.00 |
| |
| 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 | 228 609.00 | 9 060.00 | | 228 609.00 |
I3 DECREASES Total Financial Fixed Assets | | | 237 669.00 | |
I4 DECREASES Grand Total | | | 237 669.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 228 609.00 | 9 060.00 | | 228 609.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 7 016.00 | 7 016.00 | | 7 016.00 |
UL Receivables related to investments | 85 313.00 | 85 313.00 | | 85 313.00 |
VI Group and Associates | 115 585.00 | 115 585.00 | | 115 585.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 602.00 | 5 602.00 | | 5 602.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 90 915.00 | 90 915.00 | | 90 915.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 122 601.00 | 122 601.00 | | 122 601.00 |
