| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 8 968 257.00 | | 8 968 257.00 | 8 968 257.00 |
BD Other fixed assets | 50 015.00 | | 50 015.00 | 50 015.00 |
BJ TOTAL (I) | 9 018 272.00 | | 9 018 272.00 | 9 018 272.00 |
BZ Other receivables | 383 700.00 | | 383 700.00 | 383 700.00 |
CD Marketable securities | 250 000.00 | | 250 000.00 | 250 000.00 |
CF Cash and cash equivalents | 7 456.00 | | 7 456.00 | 7 456.00 |
CJ TOTAL (II) | 641 156.00 | | 641 156.00 | 641 156.00 |
CO Grand total (0 to V) | 9 659 428.00 | | 9 659 428.00 | 9 659 428.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 433 330.00 | | | 4 433 330.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 832 258.00 | | | 832 258.00 |
DK Regulated provisions | 3 332.00 | | | 3 332.00 |
DL TOTAL (I) | 5 268 920.00 | | | 5 268 920.00 |
DU Loans and Debts from Credit Institutions (3) | 3 918 990.00 | | | 3 918 990.00 |
DV Miscellaneous Loans and Financial Debts (4) | 465 998.00 | | | 465 998.00 |
DX Trade payables and related accounts | 5 520.00 | | | 5 520.00 |
EC TOTAL (IV) | 4 390 507.00 | | | 4 390 507.00 |
EE Grand total (I to V) | 9 659 428.00 | | | 9 659 428.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 33 471.00 | |
FX Taxes, duties, and similar payments | | | 175.00 | |
GF Total Operating Expenses (II) | | | 33 646.00 | |
GG - OPERATING RESULT (I - II) | | | -33 646.00 | |
GP Total financial income (V) | | | 901 055.00 | |
GU Total financial expenses (VI) | | | 31 818.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 869 237.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 835 590.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 3 332.00 | | | 3 332.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 332.00 | | | -3 332.00 |
HL TOTAL REVENUE (I + III + V + VII) | 901 055.00 | | | 901 055.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 68 796.00 | | | 68 796.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 832 258.00 | | | 832 258.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | | | 9 018 272.00 | |
I4 DECREASES Grand Total | | | 9 018 272.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 3 332.00 | | |
7C Grand total | | 3 332.00 | | |
UJ - Exceptional | | 3 332.00 | | |
| |
| 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 | 5 520.00 | 5 520.00 | | 5 520.00 |
8K Other liabilities (including liabilities related to repo transactions) | 465 998.00 | 465 998.00 | | 465 998.00 |
VG Loans with a maturity of up to one year at origin | 951.00 | 951.00 | | 951.00 |
VH Loans with a maturity of more than one year at origin | 3 918 039.00 | 558 524.00 | 2 217 089.00 | 3 918 039.00 |
VJ Loans taken out during the year | 3 900 000.00 | | | 3 900 000.00 |
VP Miscellaneous | 383 700.00 | | | 383 700.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 383 700.00 | 383 700.00 | | 383 700.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 390 507.00 | 1 030 992.00 | 2 217 089.00 | 4 390 507.00 |
