| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 83 136.00 | | 83 136.00 | 83 136.00 |
BZ Other receivables | 331.00 | | 331.00 | 331.00 |
CF Cash and cash equivalents | 1 710.00 | | 1 710.00 | 1 710.00 |
CJ TOTAL (II) | 2 041.00 | | 2 041.00 | 2 041.00 |
CO Grand total (0 to V) | 85 177.00 | | 85 177.00 | 85 177.00 |
CS Evaluated investments - equity method | 83 136.00 | | 83 136.00 | 83 136.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DD Legal reserve (1) | 50.00 | | | 50.00 |
DH Retained earnings | 122.00 | | | 122.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 853.00 | 172.00 | | 6 853.00 |
DK Regulated provisions | 1 662.00 | 1 035.00 | | 1 662.00 |
DL TOTAL (I) | 9 187.00 | 1 707.00 | | 9 187.00 |
DT Other Bond Issues | 49 380.00 | 59 997.00 | | 49 380.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 621.00 | 21 776.00 | | 25 621.00 |
DX Trade payables and related accounts | 990.00 | 990.00 | | 990.00 |
EC TOTAL (IV) | 75 990.00 | 82 763.00 | | 75 990.00 |
EE Grand total (I to V) | 85 177.00 | 84 469.00 | | 85 177.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 316.00 | |
FX Taxes, duties, and similar payments | | | 157.00 | |
GF Total Operating Expenses (II) | | | 1 473.00 | |
GG - OPERATING RESULT (I - II) | | | -1 472.00 | |
GP Total financial income (V) | | | 10 000.00 | |
GU Total financial expenses (VI) | | | 1 048.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 952.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 480.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 627.00 | 1 035.00 | | 627.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -627.00 | -1 035.00 | | -627.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 001.00 | 10 000.00 | | 10 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 148.00 | 9 828.00 | | 3 148.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 853.00 | 172.00 | | 6 853.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 1 035.00 | 627.00 | | 1 035.00 |
7C Grand total | 1 035.00 | 627.00 | | 1 035.00 |
| |
| 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 | 990.00 | 990.00 | | 990.00 |
8K Other liabilities (including liabilities related to repo transactions) | 25 621.00 | 25 621.00 | | 25 621.00 |
VG Loans with a maturity of up to one year at origin | 49 380.00 | 10 821.00 | 38 559.00 | 49 380.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 331.00 | 331.00 | | 331.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 75 990.00 | 37 432.00 | 38 559.00 | 75 990.00 |
