| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 131 181.00 | | 131 181.00 | 131 181.00 |
BJ TOTAL (I) | 525 163.00 | | 525 163.00 | 525 163.00 |
BZ Other receivables | 24 850.00 | | 24 850.00 | 24 850.00 |
CF Cash and cash equivalents | 522.00 | | 522.00 | 522.00 |
CJ TOTAL (II) | 25 372.00 | | 25 372.00 | 25 372.00 |
CO Grand total (0 to V) | 550 536.00 | | 550 536.00 | 550 536.00 |
CP Shares due in less than one year | 131 181.00 | | | 131 181.00 |
CU Other investments | 393 982.00 | | 393 982.00 | 393 982.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 26 816.00 | | | 26 816.00 |
DD Legal reserve (1) | 2 682.00 | | | 2 682.00 |
DG Other reserves | 157 530.00 | | | 157 530.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 211 235.00 | | | 211 235.00 |
DK Regulated provisions | 11 573.00 | | | 11 573.00 |
DL TOTAL (I) | 409 837.00 | | | 409 837.00 |
DV Miscellaneous Loans and Financial Debts (4) | 134 869.00 | | | 134 869.00 |
DX Trade payables and related accounts | 5 699.00 | | | 5 699.00 |
DY Tax and social security liabilities | 131.00 | | | 131.00 |
EC TOTAL (IV) | 140 699.00 | | | 140 699.00 |
EE Grand total (I to V) | 550 536.00 | | | 550 536.00 |
EG Accrued income and payables due within one year | 140 699.00 | | | 140 699.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 631.00 | |
GF Total Operating Expenses (II) | | | 5 631.00 | |
GG - OPERATING RESULT (I - II) | | | -5 631.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 217 516.00 | |
GL Other interest and similar income | | | 1 316.00 | |
GP Total financial income (V) | | | 218 832.00 | |
GR Interest and similar expenses | | | 777.00 | |
GU Total financial expenses (VI) | | | 777.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 218 055.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 212 423.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 3 241.00 | | | 3 241.00 |
HH Total exceptional expenses (VIII) | 3 241.00 | | | 3 241.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 241.00 | | | -3 241.00 |
HK Income tax | -2 053.00 | | | -2 053.00 |
HL TOTAL REVENUE (I + III + V + VII) | 218 832.00 | | | 218 832.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 597.00 | | | 7 597.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 211 235.00 | | | 211 235.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 8 332.00 | 3 241.00 | | 8 332.00 |
| |
| 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 | 22 867.00 | 22 867.00 | | 22 867.00 |
8B Suppliers and Related Accounts | 5 699.00 | 5 699.00 | | 5 699.00 |
UL Receivables related to investments | 131 181.00 | 131 181.00 | | 131 181.00 |
VC Group and associates | 24 850.00 | | | 24 850.00 |
VI Group and Associates | 112 133.00 | 112 133.00 | | 112 133.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 156 031.00 | 156 031.00 | | 156 031.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 140 699.00 | 140 699.00 | | 140 699.00 |
