| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 106 204.00 | | 106 204.00 | 106 204.00 |
BJ TOTAL (I) | 2 579 204.00 | | 2 579 204.00 | 2 579 204.00 |
CF Cash and cash equivalents | 16 226.00 | | 16 226.00 | 16 226.00 |
CJ TOTAL (II) | 16 226.00 | | 16 226.00 | 16 226.00 |
CO Grand total (0 to V) | 2 595 430.00 | | 2 595 430.00 | 2 595 430.00 |
CU Other investments | 2 473 000.00 | | 2 473 000.00 | 2 473 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 958 500.00 | 1 958 500.00 | | 1 958 500.00 |
DD Legal reserve (1) | 3 442.00 | 150.00 | | 3 442.00 |
DG Other reserves | 70 312.00 | 7 765.00 | | 70 312.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 70 805.00 | 65 839.00 | | 70 805.00 |
DL TOTAL (I) | 2 103 059.00 | 2 032 254.00 | | 2 103 059.00 |
DU Loans and Debts from Credit Institutions (3) | 332 560.00 | 377 880.00 | | 332 560.00 |
DV Miscellaneous Loans and Financial Debts (4) | 158 074.00 | 154 488.00 | | 158 074.00 |
DX Trade payables and related accounts | 1 736.00 | 1 670.00 | | 1 736.00 |
EA Other liabilities | | 3 197.00 | | |
EC TOTAL (IV) | 492 371.00 | 537 235.00 | | 492 371.00 |
EE Grand total (I to V) | 2 595 430.00 | 2 569 488.00 | | 2 595 430.00 |
EG Accrued income and payables due within one year | 206 189.00 | 204 192.00 | | 206 189.00 |
EI Including equity loans | 158 074.00 | | | 158 074.00 |
| |
| 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 | | | 163.00 | |
FR Total operating income (I) | | | 163.00 | |
FW Other purchases and external expenses | | | 3 817.00 | |
FZ Social Security Contributions | | | 2 374.00 | |
GF Total Operating Expenses (II) | | | 6 191.00 | |
GG - OPERATING RESULT (I - II) | | | -6 028.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 84 022.00 | |
GP Total financial income (V) | | | 84 022.00 | |
GR Interest and similar expenses | | | 7 188.00 | |
GU Total financial expenses (VI) | | | 7 188.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 76 834.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 70 805.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 84 184.00 | 81 763.00 | | 84 184.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 379.00 | 15 924.00 | | 13 379.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 70 805.00 | 65 839.00 | | 70 805.00 |
| |
| 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 | 2 567 063.00 | | | 2 567 063.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 579 204.00 | |
I4 DECREASES Grand Total | | | 2 579 204.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 567 063.00 | | | 2 567 063.00 |
| |
| 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 | 1 736.00 | 1 736.00 | | 1 736.00 |
8K Other liabilities (including liabilities related to repo transactions) | 158 074.00 | 158 074.00 | | 158 074.00 |
UL Receivables related to investments | 106 204.00 | | | 106 204.00 |
VH Loans with a maturity of more than one year at origin | 332 560.00 | 46 378.00 | 188 753.00 | 332 560.00 |
VK Loans repaid during the year | 45 261.00 | | | 45 261.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 106 204.00 | | 106 204.00 | 106 204.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 492 371.00 | 206 189.00 | 188 753.00 | 492 371.00 |
