| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 696 064.00 | | 696 064.00 | 696 064.00 |
BH Other financial assets | 7 968.00 | | 7 968.00 | 7 968.00 |
BJ TOTAL (I) | 1 008 180.00 | | 1 008 180.00 | 1 008 180.00 |
BZ Other receivables | 25 032.00 | | 25 032.00 | 25 032.00 |
CF Cash and cash equivalents | 273 575.00 | | 273 575.00 | 273 575.00 |
CJ TOTAL (II) | 298 607.00 | | 298 607.00 | 298 607.00 |
CO Grand total (0 to V) | 1 306 788.00 | | 1 306 788.00 | 1 306 788.00 |
CP Shares due in less than one year | 204 032.00 | | | 204 032.00 |
CU Other investments | 304 148.00 | | 304 148.00 | 304 148.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DD Legal reserve (1) | 30 460.00 | 23 973.00 | | 30 460.00 |
DG Other reserves | 744 034.00 | 759 034.00 | | 744 034.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 234.00 | 6 487.00 | | 7 234.00 |
DK Regulated provisions | 23 412.00 | 20 850.00 | | 23 412.00 |
DL TOTAL (I) | 1 305 140.00 | 1 310 344.00 | | 1 305 140.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15.00 | 15.00 | | 15.00 |
DX Trade payables and related accounts | 1 632.00 | | | 1 632.00 |
EC TOTAL (IV) | 1 647.00 | 15.00 | | 1 647.00 |
EE Grand total (I to V) | 1 306 788.00 | 1 310 359.00 | | 1 306 788.00 |
EG Accrued income and payables due within one year | 1 647.00 | 15.00 | | 1 647.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 744.00 | |
GF Total Operating Expenses (II) | | | 2 744.00 | |
GG - OPERATING RESULT (I - II) | | | -2 744.00 | |
GL Other interest and similar income | | | 12 540.00 | |
GP Total financial income (V) | | | 12 540.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 12 540.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 796.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 562.00 | 4 682.00 | | 2 562.00 |
HH Total exceptional expenses (VIII) | 2 562.00 | 4 682.00 | | 2 562.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 562.00 | -4 682.00 | | -2 562.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12 540.00 | 13 044.00 | | 12 540.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 306.00 | 6 557.00 | | 5 306.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 234.00 | 6 487.00 | | 7 234.00 |
| |
| 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 | 994 983.00 | | 13 197.00 | 994 983.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 008 180.00 | |
I4 DECREASES Grand Total | | | 1 008 180.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 994 983.00 | | 13 197.00 | 994 983.00 |
| |
| 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 | 1 632.00 | 1 632.00 | | 1 632.00 |
UL Receivables related to investments | 696 064.00 | 196 064.00 | | 696 064.00 |
UT Other financial assets | 7 968.00 | 7 968.00 | | 7 968.00 |
VI Group and Associates | 15.00 | 15.00 | | 15.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 25 032.00 | | | 25 032.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 729 064.00 | 229 064.00 | 500 000.00 | 729 064.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 647.00 | 1 647.00 | | 1 647.00 |
