| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 50 604.00 | | 50 604.00 | 50 604.00 |
BJ TOTAL (I) | 1 985 669.00 | | 1 985 669.00 | 1 985 669.00 |
BZ Other receivables | 10 000.00 | | 10 000.00 | 10 000.00 |
CF Cash and cash equivalents | 26 542.00 | | 26 542.00 | 26 542.00 |
CJ TOTAL (II) | 36 542.00 | | 36 542.00 | 36 542.00 |
CO Grand total (0 to V) | 2 022 212.00 | | 2 022 212.00 | 2 022 212.00 |
CP Shares due in less than one year | 50 604.00 | | | 50 604.00 |
CU Other investments | 1 935 065.00 | | 1 935 065.00 | 1 935 065.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 322 790.00 | | | 1 322 790.00 |
DB Share, merger, contribution premiums, etc. | 35 900.00 | | | 35 900.00 |
DD Legal reserve (1) | 25 864.00 | | | 25 864.00 |
DG Other reserves | 268 088.00 | | | 268 088.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 411.00 | | | 16 411.00 |
DL TOTAL (I) | 1 669 054.00 | | | 1 669 054.00 |
DU Loans and Debts from Credit Institutions (3) | 185 730.00 | | | 185 730.00 |
DV Miscellaneous Loans and Financial Debts (4) | 155 296.00 | | | 155 296.00 |
DX Trade payables and related accounts | 1 182.00 | | | 1 182.00 |
DY Tax and social security liabilities | 10 950.00 | | | 10 950.00 |
EC TOTAL (IV) | 353 158.00 | | | 353 158.00 |
EE Grand total (I to V) | 2 022 212.00 | | | 2 022 212.00 |
EG Accrued income and payables due within one year | 148 645.00 | | | 148 645.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 789.00 | |
FX Taxes, duties, and similar payments | | | 151.00 | |
FZ Social Security Contributions | | | 94.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 3 041.00 | |
GG - OPERATING RESULT (I - II) | | | -3 041.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 23 991.00 | |
GL Other interest and similar income | | | 1 145.00 | |
GP Total financial income (V) | | | 25 137.00 | |
GR Interest and similar expenses | | | 5 503.00 | |
GU Total financial expenses (VI) | | | 5 503.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 19 633.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 591.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 94.00 | | | 94.00 |
HE Exceptional expenses on management operations | 180.00 | | | 180.00 |
HH Total exceptional expenses (VIII) | 180.00 | | | 180.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -180.00 | | | -180.00 |
HL TOTAL REVENUE (I + III + V + VII) | 25 137.00 | | | 25 137.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 725.00 | | | 8 725.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 411.00 | | | 16 411.00 |
| |
| 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 | 2 020 531.00 | | | 2 020 531.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 985 670.00 | |
I4 DECREASES Grand Total | | | 1 985 670.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 020 531.00 | | | 2 020 531.00 |
| |
| 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 | 77 196.00 | 16 431.00 | 60 766.00 | 77 196.00 |
8B Suppliers and Related Accounts | 1 182.00 | 1 182.00 | | 1 182.00 |
8K Other liabilities (including liabilities related to repo transactions) | 89 050.00 | 89 050.00 | | 89 050.00 |
UL Receivables related to investments | 50 605.00 | 50 605.00 | | 50 605.00 |
VH Loans with a maturity of more than one year at origin | 185 730.00 | 41 983.00 | 143 747.00 | 185 730.00 |
VK Loans repaid during the year | 57 505.00 | | | 57 505.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 60 605.00 | 60 605.00 | | 60 605.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 353 158.00 | 148 645.00 | 204 513.00 | 353 158.00 |
