| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 6 246 010.00 | | 6 246 010.00 | 6 246 010.00 |
BJ TOTAL (I) | 7 957 780.00 | | 7 957 780.00 | 7 957 780.00 |
CF Cash and cash equivalents | 5 763.00 | | 5 763.00 | 5 763.00 |
CJ TOTAL (II) | 5 763.00 | | 5 763.00 | 5 763.00 |
CO Grand total (0 to V) | 7 963 543.00 | | 7 963 543.00 | 7 963 543.00 |
CU Other investments | 1 711 770.00 | | 1 711 770.00 | 1 711 770.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 244.00 | 15 244.00 | | 15 244.00 |
DF Regulated reserves (1) | 1.00 | 1.00 | | 1.00 |
DG Other reserves | 1 524.00 | 1 524.00 | | 1 524.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 251 381.00 | 1 529 704.00 | | 2 251 381.00 |
DL TOTAL (I) | 2 268 150.00 | 1 546 473.00 | | 2 268 150.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 695 393.00 | 7 934 478.00 | | 5 695 393.00 |
EC TOTAL (IV) | 5 695 393.00 | 7 934 478.00 | | 5 695 393.00 |
EE Grand total (I to V) | 7 963 543.00 | 9 480 951.00 | | 7 963 543.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 071.00 | |
FX Taxes, duties, and similar payments | | | 164.00 | |
GF Total Operating Expenses (II) | | | 8 235.00 | |
GG - OPERATING RESULT (I - II) | | | -8 235.00 | |
GH Attributed profit or transferred loss (III) | | | 2 180 736.00 | |
GI Supported loss or transferred profit (IV) | | | 24 714.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 99 950.00 | |
GL Other interest and similar income | | | 115 718.00 | |
GP Total financial income (V) | | | 215 668.00 | |
GR Interest and similar expenses | | | 112 074.00 | |
GU Total financial expenses (VI) | | | 112 074.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 103 594.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 251 381.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 396 404.00 | 1 640 310.00 | | 2 396 404.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 145 023.00 | 110 606.00 | | 145 023.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 251 381.00 | 1 529 704.00 | | 2 251 381.00 |
| |
| 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 | 1 711 770.00 | | 1 711 770.00 | 1 711 770.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 711 770.00 | 1 711 770.00 | |
I4 DECREASES Grand Total | | 1 711 770.00 | 1 711 770.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 711 770.00 | | 1 711 770.00 | 1 711 770.00 |
| |
| 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 | 5 695 393.00 | 5 695 393.00 | | 5 695 393.00 |
UL Receivables related to investments | 6 246 010.00 | 6 246 010.00 | | 6 246 010.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 246 010.00 | 6 246 010.00 | | 6 246 010.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 695 393.00 | 5 695 393.00 | | 5 695 393.00 |
