| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 7 566.00 | | 7 566.00 | 7 566.00 |
BJ TOTAL (I) | 556 026.00 | | 556 026.00 | 556 026.00 |
BZ Other receivables | 22 153.00 | | 22 153.00 | 22 153.00 |
CF Cash and cash equivalents | 1 335.00 | | 1 335.00 | 1 335.00 |
CJ TOTAL (II) | 23 488.00 | | 23 488.00 | 23 488.00 |
CO Grand total (0 to V) | 579 514.00 | | 579 514.00 | 579 514.00 |
CS Evaluated investments - equity method | 548 460.00 | | 548 460.00 | 548 460.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 195 000.00 | 195 000.00 | | 195 000.00 |
DF Regulated reserves (1) | 4 721.00 | | | 4 721.00 |
DG Other reserves | 42 498.00 | | | 42 498.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 41 571.00 | 47 219.00 | | 41 571.00 |
DK Regulated provisions | 2 720.00 | 1 028.00 | | 2 720.00 |
DL TOTAL (I) | 286 510.00 | 243 246.00 | | 286 510.00 |
DU Loans and Debts from Credit Institutions (3) | 231 520.00 | 272 811.00 | | 231 520.00 |
DV Miscellaneous Loans and Financial Debts (4) | 57 700.00 | 57 700.00 | | 57 700.00 |
DX Trade payables and related accounts | 3 784.00 | 4 200.00 | | 3 784.00 |
EC TOTAL (IV) | 293 004.00 | 334 711.00 | | 293 004.00 |
EE Grand total (I to V) | 579 514.00 | 577 957.00 | | 579 514.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 284.00 | |
FX Taxes, duties, and similar payments | | | 54.00 | |
GF Total Operating Expenses (II) | | | 6 338.00 | |
GG - OPERATING RESULT (I - II) | | | -6 338.00 | |
GP Total financial income (V) | | | 53 053.00 | |
GU Total financial expenses (VI) | | | 3 451.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 49 602.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 43 263.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 1 692.00 | 1 028.00 | | 1 692.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 692.00 | -1 028.00 | | -1 692.00 |
HL TOTAL REVENUE (I + III + V + VII) | 53 053.00 | 75 600.00 | | 53 053.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 481.00 | 28 381.00 | | 11 481.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 41 571.00 | 47 219.00 | | 41 571.00 |
| |
| 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 | 556 026.00 | | | 556 026.00 |
I3 DECREASES Total Financial Fixed Assets | | | 556 026.00 | |
I4 DECREASES Grand Total | | | 556 026.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 556 026.00 | | | 556 026.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 028.00 | 1 692.00 | | 1 028.00 |
7C Grand total | 1 028.00 | 1 692.00 | | 1 028.00 |
UJ - Exceptional | | 1 692.00 | | |
| |
| 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 | 3 784.00 | 3 784.00 | | 3 784.00 |
8K Other liabilities (including liabilities related to repo transactions) | 57 700.00 | 57 700.00 | | 57 700.00 |
UT Other financial assets | 7 566.00 | | 7 566.00 | 7 566.00 |
VG Loans with a maturity of up to one year at origin | 81.00 | 81.00 | | 81.00 |
VH Loans with a maturity of more than one year at origin | 231 439.00 | 42 029.00 | 174 399.00 | 231 439.00 |
VK Loans repaid during the year | 41 365.00 | | | 41 365.00 |
VP Miscellaneous | 22 153.00 | 22 153.00 | | 22 153.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 719.00 | 22 153.00 | 7 566.00 | 29 719.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 293 004.00 | 103 594.00 | 174 399.00 | 293 004.00 |
