| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 15 668.00 | | 15 668.00 | 15 668.00 |
BJ TOTAL (I) | 471 620.00 | | 471 620.00 | 471 620.00 |
CF Cash and cash equivalents | 1 801.00 | | 1 801.00 | 1 801.00 |
CJ TOTAL (II) | 1 801.00 | | 1 801.00 | 1 801.00 |
CO Grand total (0 to V) | 473 422.00 | | 473 422.00 | 473 422.00 |
CP Shares due in less than one year | 15 668.00 | | | 15 668.00 |
CU Other investments | 455 952.00 | | 455 952.00 | 455 952.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 322 478.00 | | | 322 478.00 |
DH Retained earnings | 12 773.00 | | | 12 773.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 773.00 | | | 12 773.00 |
DL TOTAL (I) | 335 251.00 | | | 335 251.00 |
DU Loans and Debts from Credit Institutions (3) | 135 043.00 | | | 135 043.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 327.00 | | | 1 327.00 |
DX Trade payables and related accounts | 1 800.00 | | | 1 800.00 |
EA Other liabilities | 150.00 | | | 150.00 |
EC TOTAL (IV) | 138 171.00 | | | 138 171.00 |
EE Grand total (I to V) | 473 422.00 | | | 473 422.00 |
EG Accrued income and payables due within one year | 15 136.00 | | | 15 136.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 302.00 | |
GF Total Operating Expenses (II) | | | 2 302.00 | |
GG - OPERATING RESULT (I - II) | | | -2 302.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 15 668.00 | |
GP Total financial income (V) | | | 15 668.00 | |
GR Interest and similar expenses | | | 592.00 | |
GU Total financial expenses (VI) | | | 592.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 15 075.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 773.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 15 668.00 | | | 15 668.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 895.00 | | | 2 895.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 773.00 | | | 12 773.00 |
| |
| 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 | | | 471 621.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 471 621.00 | |
I4 DECREASES Grand Total | | | 471 621.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 471 621.00 | |
| |
| 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 | 1 800.00 | 1 800.00 | | 1 800.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 328.00 | 1 328.00 | | 1 328.00 |
UL Receivables related to investments | 15 669.00 | 15 669.00 | | 15 669.00 |
VH Loans with a maturity of more than one year at origin | 135 044.00 | 12 009.00 | 48 567.00 | 135 044.00 |
VI Group and Associates | 1 328.00 | 1 328.00 | | 1 328.00 |
VJ Loans taken out during the year | 147 000.00 | | | 147 000.00 |
VK Loans repaid during the year | 11 956.00 | | | 11 956.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 669.00 | 15 669.00 | | 15 669.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 138 171.00 | 15 137.00 | 48 567.00 | 138 171.00 |
