| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 414 779.00 | | 414 779.00 | 414 779.00 |
BZ Other receivables | 21 797.00 | | 21 797.00 | 21 797.00 |
CF Cash and cash equivalents | 160 555.00 | | 160 555.00 | 160 555.00 |
CJ TOTAL (II) | 182 352.00 | | 182 352.00 | 182 352.00 |
CO Grand total (0 to V) | 597 131.00 | | 597 131.00 | 597 131.00 |
CS Evaluated investments - equity method | 414 779.00 | | 414 779.00 | 414 779.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 210 000.00 | 210 000.00 | | 210 000.00 |
DD Legal reserve (1) | 21 000.00 | | | 21 000.00 |
DG Other reserves | 33 219.00 | | | 33 219.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 153 699.00 | 74 219.00 | | 153 699.00 |
DK Regulated provisions | 3 269.00 | 1 321.00 | | 3 269.00 |
DL TOTAL (I) | 421 187.00 | 285 540.00 | | 421 187.00 |
DU Loans and Debts from Credit Institutions (3) | 148 095.00 | 176 840.00 | | 148 095.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 797.00 | 5 000.00 | | 26 797.00 |
DX Trade payables and related accounts | 1 052.00 | 720.00 | | 1 052.00 |
EC TOTAL (IV) | 175 944.00 | 182 560.00 | | 175 944.00 |
EE Grand total (I to V) | 597 131.00 | 468 099.00 | | 597 131.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 563.00 | |
GF Total Operating Expenses (II) | | | 2 563.00 | |
GG - OPERATING RESULT (I - II) | | | -2 563.00 | |
GP Total financial income (V) | | | 160 000.00 | |
GU Total financial expenses (VI) | | | 1 790.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 158 210.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 155 647.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 1 948.00 | 1 321.00 | | 1 948.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 948.00 | -1 321.00 | | -1 948.00 |
HL TOTAL REVENUE (I + III + V + VII) | 160 000.00 | 80 000.00 | | 160 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 301.00 | 5 781.00 | | 6 301.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 153 699.00 | 74 219.00 | | 153 699.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 321.00 | 1 948.00 | | 1 321.00 |
7C Grand total | 1 321.00 | 1 948.00 | | 1 321.00 |
UJ - Exceptional | | 1 948.00 | | |
| |
| 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 | 1 052.00 | 1 052.00 | | 1 052.00 |
8K Other liabilities (including liabilities related to repo transactions) | 26 797.00 | 26 797.00 | | 26 797.00 |
VH Loans with a maturity of more than one year at origin | 148 095.00 | 29 032.00 | 119 062.00 | 148 095.00 |
VK Loans repaid during the year | 28 745.00 | | | 28 745.00 |
VP Miscellaneous | 21 797.00 | | | 21 797.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 797.00 | 21 797.00 | | 21 797.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 175 944.00 | 56 881.00 | 119 062.00 | 175 944.00 |
