| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 454.00 | | 454.00 | 454.00 |
BJ TOTAL (I) | 1 992 612.00 | | 1 992 612.00 | 1 992 612.00 |
BZ Other receivables | 29 255.00 | | 29 255.00 | 29 255.00 |
CF Cash and cash equivalents | 1 398.00 | | 1 398.00 | 1 398.00 |
CJ TOTAL (II) | 30 653.00 | | 30 653.00 | 30 653.00 |
CO Grand total (0 to V) | 2 023 265.00 | | 2 023 265.00 | 2 023 265.00 |
CP Shares due in less than one year | 454.00 | | | 454.00 |
CU Other investments | 1 992 158.00 | | 1 992 158.00 | 1 992 158.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 942 000.00 | 942 000.00 | | 942 000.00 |
DD Legal reserve (1) | 24 329.00 | 20 600.00 | | 24 329.00 |
DG Other reserves | 458 855.00 | 388 000.00 | | 458 855.00 |
DH Retained earnings | 1 025.00 | 1 025.00 | | 1 025.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 104 331.00 | 74 584.00 | | 104 331.00 |
DK Regulated provisions | 31 374.00 | 23 647.00 | | 31 374.00 |
DL TOTAL (I) | 1 561 913.00 | 1 449 856.00 | | 1 561 913.00 |
DU Loans and Debts from Credit Institutions (3) | 391 990.00 | 514 936.00 | | 391 990.00 |
DV Miscellaneous Loans and Financial Debts (4) | 68 735.00 | 31 380.00 | | 68 735.00 |
DX Trade payables and related accounts | 624.00 | 1 710.00 | | 624.00 |
EA Other liabilities | 2.00 | | | 2.00 |
EC TOTAL (IV) | 461 351.00 | 548 026.00 | | 461 351.00 |
EE Grand total (I to V) | 2 023 265.00 | 1 997 882.00 | | 2 023 265.00 |
EG Accrued income and payables due within one year | 195 743.00 | 548 026.00 | | 195 743.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 585.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 541.00 | |
GF Total Operating Expenses (II) | | | 6 541.00 | |
GG - OPERATING RESULT (I - II) | | | -6 541.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 124 853.00 | |
GP Total financial income (V) | | | 124 853.00 | |
GR Interest and similar expenses | | | 15 893.00 | |
GU Total financial expenses (VI) | | | 15 893.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 108 960.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 102 419.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 1 656.00 | | |
HG Exceptional depreciation and provisions | 7 727.00 | 7 727.00 | | 7 727.00 |
HH Total exceptional expenses (VIII) | 7 727.00 | 9 383.00 | | 7 727.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 727.00 | -9 383.00 | | -7 727.00 |
HK Income tax | -9 639.00 | -11 161.00 | | -9 639.00 |
HL TOTAL REVENUE (I + III + V + VII) | 124 853.00 | 97 885.00 | | 124 853.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 522.00 | 23 301.00 | | 20 522.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 104 331.00 | 74 584.00 | | 104 331.00 |
| |
| 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 | 1 992 156.00 | | 456.00 | 1 992 156.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 992 612.00 | |
I4 DECREASES Grand Total | | | 1 992 612.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 992 156.00 | | 456.00 | 1 992 156.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 23 647.00 | 7 727.00 | | 23 647.00 |
7C Grand total | 23 647.00 | 7 727.00 | | 23 647.00 |
UJ - Exceptional | | 7 727.00 | | |
| |
| 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 | 68 735.00 | 68 735.00 | | 68 735.00 |
8B Suppliers and Related Accounts | 624.00 | 624.00 | | 624.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2.00 | 2.00 | | 2.00 |
UL Receivables related to investments | 454.00 | 454.00 | | 454.00 |
VH Loans with a maturity of more than one year at origin | 391 990.00 | 126 382.00 | 265 608.00 | 391 990.00 |
VK Loans repaid during the year | 122 285.00 | | | 122 285.00 |
VM Income taxes | 29 255.00 | | | 29 255.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 709.00 | 29 709.00 | | 29 709.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 461 351.00 | 195 743.00 | 265 608.00 | 461 351.00 |
