| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 306 032.00 | | 306 032.00 | 306 032.00 |
BZ Other receivables | 66 690.00 | | 66 690.00 | 66 690.00 |
CF Cash and cash equivalents | 9.00 | | 9.00 | 9.00 |
CJ TOTAL (II) | 66 699.00 | | 66 699.00 | 66 699.00 |
CO Grand total (0 to V) | 372 731.00 | | 372 731.00 | 372 731.00 |
CU Other investments | 306 032.00 | | 306 032.00 | 306 032.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 121 260.00 | 121 260.00 | | 121 260.00 |
DD Legal reserve (1) | 12 126.00 | 12 126.00 | | 12 126.00 |
DG Other reserves | 132 206.00 | 110 139.00 | | 132 206.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 792.00 | 22 067.00 | | 22 792.00 |
DK Regulated provisions | 5 769.00 | 5 769.00 | | 5 769.00 |
DL TOTAL (I) | 294 153.00 | 271 361.00 | | 294 153.00 |
DS Convertible Bond Issues | | 558.00 | | |
DU Loans and Debts from Credit Institutions (3) | | 21 945.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 77 445.00 | 76 475.00 | | 77 445.00 |
DX Trade payables and related accounts | 1 133.00 | 966.00 | | 1 133.00 |
EC TOTAL (IV) | 78 578.00 | 99 943.00 | | 78 578.00 |
EE Grand total (I to V) | 372 731.00 | 371 304.00 | | 372 731.00 |
EG Accrued income and payables due within one year | 78 578.00 | 99 943.00 | | 78 578.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 793.00 | |
GF Total Operating Expenses (II) | | | 1 793.00 | |
GG - OPERATING RESULT (I - II) | | | -1 793.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 25 913.00 | |
GP Total financial income (V) | | | 25 913.00 | |
GR Interest and similar expenses | | | 1 329.00 | |
GU Total financial expenses (VI) | | | 1 329.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 24 584.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 792.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 25 913.00 | 26 007.00 | | 25 913.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 121.00 | 3 940.00 | | 3 121.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 792.00 | 22 067.00 | | 22 792.00 |
| |
| 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 | 306 032.00 | | | 306 032.00 |
I3 DECREASES Total Financial Fixed Assets | | | 306 032.00 | |
I4 DECREASES Grand Total | | | 306 032.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 306 032.00 | | | 306 032.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 769.00 | | | 5 769.00 |
7C Grand total | 5 769.00 | | | 5 769.00 |
| |
| 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 | 1 133.00 | 1 133.00 | | 1 133.00 |
VC Group and associates | 66 690.00 | | | 66 690.00 |
VI Group and Associates | 77 445.00 | 77 445.00 | | 77 445.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 66 690.00 | 66 690.00 | | 66 690.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 78 578.00 | 78 578.00 | | 78 578.00 |
