| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 353 292.00 | | 353 292.00 | 353 292.00 |
BJ TOTAL (I) | 1 256 342.00 | | 1 256 342.00 | 1 256 342.00 |
CF Cash and cash equivalents | 173 230.00 | | 173 230.00 | 173 230.00 |
CJ TOTAL (II) | 173 230.00 | | 173 230.00 | 173 230.00 |
CO Grand total (0 to V) | 1 429 571.00 | | 1 429 571.00 | 1 429 571.00 |
CS Evaluated investments - equity method | 903 050.00 | | 903 050.00 | 903 050.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 903 800.00 | 903 800.00 | | 903 800.00 |
DD Legal reserve (1) | 23 798.00 | 5 748.00 | | 23 798.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 235 065.00 | 360 987.00 | | 235 065.00 |
DL TOTAL (I) | 1 162 663.00 | 1 270 535.00 | | 1 162 663.00 |
DV Miscellaneous Loans and Financial Debts (4) | 262 498.00 | 176 190.00 | | 262 498.00 |
DX Trade payables and related accounts | 1 854.00 | 3 636.00 | | 1 854.00 |
DY Tax and social security liabilities | 2 556.00 | 1 997.00 | | 2 556.00 |
EC TOTAL (IV) | 266 908.00 | 181 823.00 | | 266 908.00 |
EE Grand total (I to V) | 1 429 571.00 | 1 452 359.00 | | 1 429 571.00 |
EG Accrued income and payables due within one year | 266 908.00 | 181 823.00 | | 266 908.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 1 959.00 | |
GF Total Operating Expenses (II) | | | 1 959.00 | |
GG - OPERATING RESULT (I - II) | | | -1 959.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 239 580.00 | |
GP Total financial income (V) | | | 239 580.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 239 580.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 237 621.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 556.00 | 1 997.00 | | 2 556.00 |
HL TOTAL REVENUE (I + III + V + VII) | 239 580.00 | 365 074.00 | | 239 580.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 515.00 | 4 087.00 | | 4 515.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 235 065.00 | 360 987.00 | | 235 065.00 |
| |
| 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 | 1 085 062.00 | | 171 280.00 | 1 085 062.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 256 342.00 | |
I4 DECREASES Grand Total | | | 1 256 342.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 085 062.00 | | 171 280.00 | 1 085 062.00 |
| |
| 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 | 1 854.00 | 1 854.00 | | 1 854.00 |
8K Other liabilities (including liabilities related to repo transactions) | 265 054.00 | 265 054.00 | | 265 054.00 |
UT Other financial assets | 353 292.00 | | 353 292.00 | 353 292.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 353 292.00 | | 353 292.00 | 353 292.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 266 908.00 | 266 908.00 | | 266 908.00 |
