| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 762 643.00 | | 1 762 643.00 | 1 762 643.00 |
BZ Other receivables | 287 844.00 | | 287 844.00 | 287 844.00 |
CF Cash and cash equivalents | 14 942.00 | | 14 942.00 | 14 942.00 |
CJ TOTAL (II) | 302 786.00 | | 302 786.00 | 302 786.00 |
CO Grand total (0 to V) | 2 065 429.00 | | 2 065 429.00 | 2 065 429.00 |
CU Other investments | 1 762 643.00 | | 1 762 643.00 | 1 762 643.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 067 790.00 | | | 1 067 790.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 277 454.00 | | | 277 454.00 |
DK Regulated provisions | 4 442.00 | | | 4 442.00 |
DL TOTAL (I) | 1 349 686.00 | | | 1 349 686.00 |
DS Convertible Bond Issues | 6 683.00 | | | 6 683.00 |
DU Loans and Debts from Credit Institutions (3) | 706 000.00 | | | 706 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 220.00 | | | 1 220.00 |
DX Trade payables and related accounts | 1 662.00 | | | 1 662.00 |
DY Tax and social security liabilities | 177.00 | | | 177.00 |
EC TOTAL (IV) | 715 742.00 | | | 715 742.00 |
EE Grand total (I to V) | 2 065 429.00 | | | 2 065 429.00 |
EG Accrued income and payables due within one year | 16 856.00 | | | 16 856.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 17 549.00 | |
FX Taxes, duties, and similar payments | | | 177.00 | |
GF Total Operating Expenses (II) | | | 17 726.00 | |
GG - OPERATING RESULT (I - II) | | | -17 726.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 526 396.00 | |
GP Total financial income (V) | | | 526 396.00 | |
GR Interest and similar expenses | | | 6 773.00 | |
GU Total financial expenses (VI) | | | 6 773.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 519 622.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 501 896.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 4 442.00 | | | 4 442.00 |
HH Total exceptional expenses (VIII) | 4 442.00 | | | 4 442.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 442.00 | | | -4 442.00 |
HL TOTAL REVENUE (I + III + V + VII) | 526 396.00 | | | 526 396.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 941.00 | | | 28 941.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 497 454.00 | | | 497 454.00 |
| |
| 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 | | | 1 762 643.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 762 643.00 | |
I4 DECREASES Grand Total | | | 1 762 643.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 762 643.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 4 442.00 | | |
7C Grand total | | 4 442.00 | | |
UJ - Exceptional | | 4 442.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 6 683.00 | 6 683.00 | | 6 683.00 |
8B Suppliers and Related Accounts | 1 662.00 | 1 662.00 | | 1 662.00 |
VH Loans with a maturity of more than one year at origin | 706 000.00 | 67 114.00 | 276 059.00 | 706 000.00 |
VI Group and Associates | 1 220.00 | 1 220.00 | | 1 220.00 |
VJ Loans taken out during the year | 706 000.00 | | | 706 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 177.00 | 177.00 | | 177.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 287 844.00 | | | 287 844.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 287 844.00 | 287 844.00 | | 287 844.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 715 742.00 | 76 856.00 | 276 059.00 | 715 742.00 |
