| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 163 870.00 | | 163 870.00 | 163 870.00 |
BD Other fixed assets | 65.00 | | 65.00 | 65.00 |
BJ TOTAL (I) | 530 006.00 | | 530 006.00 | 530 006.00 |
BZ Other receivables | 1 034.00 | | 1 034.00 | 1 034.00 |
CF Cash and cash equivalents | 5 124.00 | | 5 124.00 | 5 124.00 |
CJ TOTAL (II) | 6 158.00 | | 6 158.00 | 6 158.00 |
CO Grand total (0 to V) | 536 165.00 | | 536 165.00 | 536 165.00 |
CU Other investments | 366 070.00 | | 366 070.00 | 366 070.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 143 380.00 | 143 380.00 | | 143 380.00 |
DD Legal reserve (1) | 14 338.00 | 14 338.00 | | 14 338.00 |
DG Other reserves | 31 285.00 | 33.00 | | 31 285.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 146 145.00 | 45 535.00 | | 146 145.00 |
DL TOTAL (I) | 335 148.00 | 203 287.00 | | 335 148.00 |
DU Loans and Debts from Credit Institutions (3) | 142 788.00 | 150 400.00 | | 142 788.00 |
DV Miscellaneous Loans and Financial Debts (4) | 57 127.00 | 129 699.00 | | 57 127.00 |
DX Trade payables and related accounts | 1 101.00 | 1 057.00 | | 1 101.00 |
EC TOTAL (IV) | 201 017.00 | 281 156.00 | | 201 017.00 |
EE Grand total (I to V) | 536 165.00 | 484 443.00 | | 536 165.00 |
EG Accrued income and payables due within one year | 68 453.00 | 138 368.00 | | 68 453.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 903.00 | |
GF Total Operating Expenses (II) | | | 1 903.00 | |
GG - OPERATING RESULT (I - II) | | | -1 903.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 150 000.00 | |
GL Other interest and similar income | | | 1 680.00 | |
GP Total financial income (V) | | | 151 680.00 | |
GR Interest and similar expenses | | | 3 632.00 | |
GU Total financial expenses (VI) | | | 3 632.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 148 048.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 146 145.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 151 680.00 | 50 641.00 | | 151 680.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 535.00 | 5 105.00 | | 5 535.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 146 145.00 | 45 535.00 | | 146 145.00 |
| |
| 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 | 463 074.00 | | 66 933.00 | 463 074.00 |
I3 DECREASES Total Financial Fixed Assets | | | 530 006.00 | |
I4 DECREASES Grand Total | | | 530 006.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 463 074.00 | | 66 933.00 | 463 074.00 |
| |
| 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 | 57 003.00 | 57 003.00 | | 57 003.00 |
8B Suppliers and Related Accounts | 1 101.00 | 1 101.00 | | 1 101.00 |
UL Receivables related to investments | 163 871.00 | 163 871.00 | | 163 871.00 |
VH Loans with a maturity of more than one year at origin | 142 788.00 | 10 225.00 | 41 778.00 | 142 788.00 |
VI Group and Associates | 125.00 | 125.00 | | 125.00 |
VK Loans repaid during the year | 7 612.00 | | | 7 612.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 034.00 | 1 034.00 | | 1 034.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 164 905.00 | 164 905.00 | | 164 905.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 201 017.00 | 68 453.00 | 41 778.00 | 201 017.00 |
