| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 3 228 074.00 | | 3 228 074.00 | 3 228 074.00 |
BJ TOTAL (I) | 3 446 214.00 | | 3 446 214.00 | 3 446 214.00 |
BZ Other receivables | 8 201.00 | | 8 201.00 | 8 201.00 |
CF Cash and cash equivalents | 4 193.00 | | 4 193.00 | 4 193.00 |
CJ TOTAL (II) | 12 393.00 | | 12 393.00 | 12 393.00 |
CO Grand total (0 to V) | 3 458 607.00 | | 3 458 607.00 | 3 458 607.00 |
CU Other investments | 218 140.00 | | 218 140.00 | 218 140.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DG Other reserves | 77 058.00 | 77 058.00 | | 77 058.00 |
DH Retained earnings | 96 441.00 | 164 223.00 | | 96 441.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 287 666.00 | -67 782.00 | | 287 666.00 |
DK Regulated provisions | 7 500.00 | 7 500.00 | | 7 500.00 |
DL TOTAL (I) | 510 589.00 | 222 923.00 | | 510 589.00 |
DU Loans and Debts from Credit Institutions (3) | 247.00 | 391.00 | | 247.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 898 095.00 | 2 514 607.00 | | 2 898 095.00 |
DX Trade payables and related accounts | 49 676.00 | 49 180.00 | | 49 676.00 |
EA Other liabilities | | 10 000.00 | | |
EC TOTAL (IV) | 2 948 018.00 | 2 574 178.00 | | 2 948 018.00 |
EE Grand total (I to V) | 3 458 607.00 | 2 797 101.00 | | 3 458 607.00 |
EG Accrued income and payables due within one year | 2 948 018.00 | 2 574 178.00 | | 2 948 018.00 |
| |
| 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 | | | 128 984.00 | |
FQ Other income | | | 10 000.00 | |
FR Total operating income (I) | | | 138 984.00 | |
FW Other purchases and external expenses | | | 3 534.00 | |
FX Taxes, duties, and similar payments | | | 181.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 131 138.00 | |
GF Total Operating Expenses (II) | | | 134 854.00 | |
GG - OPERATING RESULT (I - II) | | | 4 131.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 326 093.00 | |
GL Other interest and similar income | | | 2 154.00 | |
GP Total financial income (V) | | | 328 247.00 | |
GR Interest and similar expenses | | | 44 711.00 | |
GU Total financial expenses (VI) | | | 44 711.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 283 535.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 287 666.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 108.00 | | | 108.00 |
HD Total exceptional income (VII) | 108.00 | | | 108.00 |
HF Exceptional expenses on capital transactions | 108.00 | | | 108.00 |
HH Total exceptional expenses (VIII) | 108.00 | | | 108.00 |
HL TOTAL REVENUE (I + III + V + VII) | 467 339.00 | 66 211.00 | | 467 339.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 179 673.00 | 133 993.00 | | 179 673.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 287 666.00 | -67 782.00 | | 287 666.00 |
| |
| 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 | 2 719 406.00 | | 726 916.00 | 2 719 406.00 |
I3 DECREASES Total Financial Fixed Assets | | 108.00 | 3 446 214.00 | |
I4 DECREASES Grand Total | | 108.00 | 3 446 214.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 719 406.00 | | 726 916.00 | 2 719 406.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 7 500.00 | | | 7 500.00 |
6X Other provisions for depreciation | 128 984.00 | | 128 984.00 | 128 984.00 |
7B Total provisions for depreciation | 128 984.00 | | 128 984.00 | 128 984.00 |
7C Grand total | 136 484.00 | | 128 984.00 | 136 484.00 |
UE of which provisions and reversals: - Operating | | | 128 984.00 | |
| |
| 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 | 40 575.00 | 40 575.00 | | 40 575.00 |
8B Suppliers and Related Accounts | 49 676.00 | 49 676.00 | | 49 676.00 |
UL Receivables related to investments | 3 228 074.00 | 3 228 074.00 | | 3 228 074.00 |
VG Loans with a maturity of up to one year at origin | 247.00 | 247.00 | | 247.00 |
VI Group and Associates | 2 857 520.00 | 2 857 520.00 | | 2 857 520.00 |
VJ Loans taken out during the year | 11 520.00 | | | 11 520.00 |
VK Loans repaid during the year | 229 351.00 | | | 229 351.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 201.00 | | | 8 201.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 236 274.00 | 3 236 274.00 | | 3 236 274.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 948 018.00 | 2 948 018.00 | | 2 948 018.00 |
