| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 634 679.00 | | 634 679.00 | 634 679.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 750.00 | | 750.00 | 750.00 |
BJ TOTAL (I) | 1 398 715.00 | | 1 398 715.00 | 1 398 715.00 |
BZ Other receivables | 29 396.00 | | 29 396.00 | 29 396.00 |
CF Cash and cash equivalents | 1 929.00 | | 1 929.00 | 1 929.00 |
CJ TOTAL (II) | 31 325.00 | | 31 325.00 | 31 325.00 |
CO Grand total (0 to V) | 1 430 040.00 | | 1 430 040.00 | 1 430 040.00 |
CU Other investments | 763 271.00 | | 763 271.00 | 763 271.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 160 032.00 | 182 528.00 | | 160 032.00 |
DD Legal reserve (1) | 18 253.00 | 18 253.00 | | 18 253.00 |
DG Other reserves | 597 033.00 | 582 334.00 | | 597 033.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 125 674.00 | 104 684.00 | | 125 674.00 |
DL TOTAL (I) | 900 992.00 | 887 798.00 | | 900 992.00 |
DS Convertible Bond Issues | | 135 141.00 | | |
DU Loans and Debts from Credit Institutions (3) | 305 819.00 | 121 758.00 | | 305 819.00 |
DV Miscellaneous Loans and Financial Debts (4) | 216 741.00 | 198 948.00 | | 216 741.00 |
DX Trade payables and related accounts | 6 488.00 | 6 309.00 | | 6 488.00 |
EC TOTAL (IV) | 529 048.00 | 462 156.00 | | 529 048.00 |
EE Grand total (I to V) | 1 430 040.00 | 1 349 954.00 | | 1 430 040.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 11 039.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 11 040.00 | |
GG - OPERATING RESULT (I - II) | | | -11 040.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 147 182.00 | |
GP Total financial income (V) | | | 147 182.00 | |
GR Interest and similar expenses | | | 14 372.00 | |
GU Total financial expenses (VI) | | | 14 372.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 132 810.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 121 771.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 903.00 | -4 462.00 | | -3 903.00 |
HL TOTAL REVENUE (I + III + V + VII) | 147 182.00 | 125 486.00 | | 147 182.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 509.00 | 20 802.00 | | 21 509.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 125 674.00 | 104 684.00 | | 125 674.00 |
| |
| 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 | 6 488.00 | 6 488.00 | | 6 488.00 |
8K Other liabilities (including liabilities related to repo transactions) | 216 741.00 | 216 741.00 | | 216 741.00 |
UL Receivables related to investments | 634 679.00 | | | 634 679.00 |
UT Other financial assets | 750.00 | | | 750.00 |
VH Loans with a maturity of more than one year at origin | 305 819.00 | 78 715.00 | 172 580.00 | 305 819.00 |
VJ Loans taken out during the year | 243 000.00 | | | 243 000.00 |
VK Loans repaid during the year | 186 520.00 | | | 186 520.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 664 825.00 | 29 396.00 | 635 429.00 | 664 825.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 529 048.00 | 301 945.00 | 172 580.00 | 529 048.00 |
