| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 514 313.00 | | 2 514 313.00 | 2 514 313.00 |
BZ Other receivables | 310 068.00 | | 310 068.00 | 310 068.00 |
CF Cash and cash equivalents | 2 818.00 | | 2 818.00 | 2 818.00 |
CJ TOTAL (II) | 312 886.00 | | 312 886.00 | 312 886.00 |
CO Grand total (0 to V) | 2 827 199.00 | | 2 827 199.00 | 2 827 199.00 |
CU Other investments | 2 514 313.00 | | 2 514 313.00 | 2 514 313.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 388 125.00 | | | 388 125.00 |
DD Legal reserve (1) | 11 904.00 | | | 11 904.00 |
DG Other reserves | 226 173.00 | | | 226 173.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 163 931.00 | | | 163 931.00 |
DK Regulated provisions | 24 635.00 | | | 24 635.00 |
DL TOTAL (I) | 814 767.00 | | | 814 767.00 |
DT Other Bond Issues | 286 875.00 | | | 286 875.00 |
DU Loans and Debts from Credit Institutions (3) | 1 722 246.00 | | | 1 722 246.00 |
DX Trade payables and related accounts | 3 310.00 | | | 3 310.00 |
EC TOTAL (IV) | 2 012 431.00 | | | 2 012 431.00 |
EE Grand total (I to V) | 2 827 199.00 | | | 2 827 199.00 |
EG Accrued income and payables due within one year | 223 225.00 | | | 223 225.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 096.00 | |
GF Total Operating Expenses (II) | | | 9 096.00 | |
GG - OPERATING RESULT (I - II) | | | -9 096.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 202 447.00 | |
GP Total financial income (V) | | | 202 447.00 | |
GR Interest and similar expenses | | | 37 541.00 | |
GU Total financial expenses (VI) | | | 37 541.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 164 906.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 155 810.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 8 958.00 | | | 8 958.00 |
HH Total exceptional expenses (VIII) | 8 958.00 | | | 8 958.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 958.00 | | | -8 958.00 |
HK Income tax | -17 079.00 | | | -17 079.00 |
HL TOTAL REVENUE (I + III + V + VII) | 202 447.00 | | | 202 447.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 516.00 | | | 38 516.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 163 931.00 | | | 163 931.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 15 677.00 | 8 958.00 | | 15 677.00 |
7C Grand total | 15 677.00 | 8 958.00 | | 15 677.00 |
| |
| 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 | 3 310.00 | 3 310.00 | | 3 310.00 |
VG Loans with a maturity of up to one year at origin | 2 009 121.00 | 219 915.00 | 836 713.00 | 2 009 121.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 310 068.00 | 310 068.00 | | 310 068.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 012 431.00 | 223 225.00 | 836 713.00 | 2 012 431.00 |
