| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 82 172.00 | | 82 172.00 | 82 172.00 |
BJ TOTAL (I) | 2 222 393.00 | | 2 222 393.00 | 2 222 393.00 |
BV Advances and down payments on orders | 54.00 | | 54.00 | 54.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 602 754.00 | | 602 754.00 | 602 754.00 |
CJ TOTAL (II) | 602 808.00 | | 602 808.00 | 602 808.00 |
CO Grand total (0 to V) | 2 825 201.00 | | 2 825 201.00 | 2 825 201.00 |
CU Other investments | 2 140 221.00 | | 2 140 221.00 | 2 140 221.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 2 526 187.00 | 2 345 394.00 | | 2 526 187.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 264 711.00 | 180 794.00 | | 264 711.00 |
DK Regulated provisions | 3 600.00 | 3 600.00 | | 3 600.00 |
DL TOTAL (I) | 2 802 749.00 | 2 538 037.00 | | 2 802 749.00 |
DU Loans and Debts from Credit Institutions (3) | 1 986.00 | 13 727.00 | | 1 986.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 659.00 | 23 259.00 | | 13 659.00 |
DX Trade payables and related accounts | 5 095.00 | 4 024.00 | | 5 095.00 |
DY Tax and social security liabilities | 1 712.00 | 41 252.00 | | 1 712.00 |
EC TOTAL (IV) | 22 452.00 | 82 262.00 | | 22 452.00 |
EE Grand total (I to V) | 2 825 201.00 | 2 620 300.00 | | 2 825 201.00 |
EG Accrued income and payables due within one year | 1 986.00 | 80 276.00 | | 1 986.00 |
EI Including equity loans | 13 659.00 | | | 13 659.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 230.00 | |
FX Taxes, duties, and similar payments | | | 409.00 | |
GF Total Operating Expenses (II) | | | 4 639.00 | |
GG - OPERATING RESULT (I - II) | | | -4 639.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 270 746.00 | |
GL Other interest and similar income | | | 600.00 | |
GP Total financial income (V) | | | 271 345.00 | |
GR Interest and similar expenses | | | 489.00 | |
GU Total financial expenses (VI) | | | 489.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 270 856.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 266 217.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 38.00 | | |
HH Total exceptional expenses (VIII) | | 38.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -38.00 | | |
HK Income tax | 1 506.00 | 707.00 | | 1 506.00 |
HL TOTAL REVENUE (I + III + V + VII) | 271 345.00 | 186 822.00 | | 271 345.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 634.00 | 6 028.00 | | 6 634.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 264 711.00 | 180 794.00 | | 264 711.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 600.00 | | | 3 600.00 |
7C Grand total | 3 600.00 | | | 3 600.00 |
| |
| 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 | 5 095.00 | 5 095.00 | | 5 095.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13 659.00 | 13 659.00 | | 13 659.00 |
UL Receivables related to investments | 82 172.00 | | 82 172.00 | 82 172.00 |
VG Loans with a maturity of up to one year at origin | 1 986.00 | | | 1 986.00 |
VK Loans repaid during the year | 11 714.00 | | | 11 714.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 712.00 | 1 712.00 | | 1 712.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 82 172.00 | | 82 172.00 | 82 172.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 452.00 | 20 466.00 | | 22 452.00 |
