| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 291 932.00 | | 291 932.00 | 291 932.00 |
BZ Other receivables | 11 000.00 | | 11 000.00 | 11 000.00 |
CF Cash and cash equivalents | 330.00 | | 330.00 | 330.00 |
CJ TOTAL (II) | 11 330.00 | | 11 330.00 | 11 330.00 |
CO Grand total (0 to V) | 303 262.00 | | 303 262.00 | 303 262.00 |
CS Evaluated investments - equity method | 291 932.00 | | 291 932.00 | 291 932.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 58 680.00 | 58 680.00 | | 58 680.00 |
DD Legal reserve (1) | 4 270.00 | 2 864.00 | | 4 270.00 |
DG Other reserves | 81 132.00 | 54 421.00 | | 81 132.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 095.00 | 28 116.00 | | 29 095.00 |
DK Regulated provisions | 9 194.00 | 7 063.00 | | 9 194.00 |
DL TOTAL (I) | 182 370.00 | 151 145.00 | | 182 370.00 |
DU Loans and Debts from Credit Institutions (3) | 36 106.00 | 44 506.00 | | 36 106.00 |
DV Miscellaneous Loans and Financial Debts (4) | 82 461.00 | 105 122.00 | | 82 461.00 |
DX Trade payables and related accounts | 2 326.00 | 2 175.00 | | 2 326.00 |
EC TOTAL (IV) | 120 892.00 | 151 804.00 | | 120 892.00 |
EE Grand total (I to V) | 303 262.00 | 302 949.00 | | 303 262.00 |
EI Including equity loans | 53 833.00 | | | 53 833.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 2 166.00 | |
GF Total Operating Expenses (II) | | | 2 166.00 | |
GG - OPERATING RESULT (I - II) | | | -2 166.00 | |
GP Total financial income (V) | | | 35 971.00 | |
GU Total financial expenses (VI) | | | 2 580.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 33 391.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 225.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 2 131.00 | 2 431.00 | | 2 131.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 131.00 | -2 431.00 | | -2 131.00 |
HL TOTAL REVENUE (I + III + V + VII) | 35 971.00 | 35 973.00 | | 35 971.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 877.00 | 7 857.00 | | 6 877.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 095.00 | 28 116.00 | | 29 095.00 |
| |
| 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 | 291 932.00 | | | 291 932.00 |
I3 DECREASES Total Financial Fixed Assets | | | 291 932.00 | |
I4 DECREASES Grand Total | | | 291 932.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 291 932.00 | | | 291 932.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 7 063.00 | 2 131.00 | | 7 063.00 |
7C Grand total | 7 063.00 | 2 131.00 | | 7 063.00 |
UJ - Exceptional | | 2 131.00 | | |
| |
| 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 | 53 833.00 | 18 814.00 | 35 019.00 | 53 833.00 |
8B Suppliers and Related Accounts | 2 326.00 | 2 326.00 | | 2 326.00 |
8K Other liabilities (including liabilities related to repo transactions) | 28 628.00 | 28 628.00 | | 28 628.00 |
VH Loans with a maturity of more than one year at origin | 36 106.00 | 8 919.00 | 27 186.00 | 36 106.00 |
VK Loans repaid during the year | 24 772.00 | | | 24 772.00 |
VP Miscellaneous | 11 000.00 | 11 000.00 | | 11 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 000.00 | 11 000.00 | | 11 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 120 892.00 | 58 687.00 | 62 205.00 | 120 892.00 |
