| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 67 036.00 | | 67 036.00 | 67 036.00 |
BJ TOTAL (I) | 398 966.00 | | 398 966.00 | 398 966.00 |
BZ Other receivables | 13 452.00 | | 13 452.00 | 13 452.00 |
CD Marketable securities | 31 110.00 | | 31 110.00 | 31 110.00 |
CF Cash and cash equivalents | 15 811.00 | | 15 811.00 | 15 811.00 |
CJ TOTAL (II) | 60 373.00 | | 60 373.00 | 60 373.00 |
CO Grand total (0 to V) | 459 339.00 | | 459 339.00 | 459 339.00 |
CU Other investments | 331 930.00 | | 331 930.00 | 331 930.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DG Other reserves | 247 284.00 | | | 247 284.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 55 436.00 | | | 55 436.00 |
DK Regulated provisions | 15 998.00 | | | 15 998.00 |
DL TOTAL (I) | 324 218.00 | | | 324 218.00 |
DU Loans and Debts from Credit Institutions (3) | 68 173.00 | | | 68 173.00 |
DV Miscellaneous Loans and Financial Debts (4) | 65 269.00 | | | 65 269.00 |
DX Trade payables and related accounts | 1 678.00 | | | 1 678.00 |
EC TOTAL (IV) | 135 120.00 | | | 135 120.00 |
EE Grand total (I to V) | 459 339.00 | | | 459 339.00 |
EG Accrued income and payables due within one year | 106 982.00 | | | 106 982.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 239.00 | |
GF Total Operating Expenses (II) | | | 2 239.00 | |
GG - OPERATING RESULT (I - II) | | | -2 239.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 61 439.00 | |
GL Other interest and similar income | | | 427.00 | |
GP Total financial income (V) | | | 61 866.00 | |
GR Interest and similar expenses | | | 3 145.00 | |
GU Total financial expenses (VI) | | | 3 145.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 58 721.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 56 481.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 554.00 | | | 2 554.00 |
HH Total exceptional expenses (VIII) | 2 554.00 | | | 2 554.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 554.00 | | | -2 554.00 |
HK Income tax | -1 509.00 | | | -1 509.00 |
HL TOTAL REVENUE (I + III + V + VII) | 61 866.00 | | | 61 866.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 430.00 | | | 6 430.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 55 436.00 | | | 55 436.00 |
| |
| 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 | 391 870.00 | | 8 148.00 | 391 870.00 |
I3 DECREASES Total Financial Fixed Assets | 1 052.00 | | 398 966.00 | 1 052.00 |
I4 DECREASES Grand Total | 1 052.00 | | 398 966.00 | 1 052.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 391 870.00 | | 8 148.00 | 391 870.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 13 444.00 | 2 554.00 | | 13 444.00 |
7C Grand total | 13 444.00 | 2 554.00 | | 13 444.00 |
UJ - Exceptional | | 2 554.00 | | |
| |
| 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 | 1 678.00 | 1 678.00 | | 1 678.00 |
UL Receivables related to investments | 67 036.00 | | 67 036.00 | 67 036.00 |
VH Loans with a maturity of more than one year at origin | 68 173.00 | 40 034.00 | 28 138.00 | 68 173.00 |
VI Group and Associates | 65 269.00 | 65 269.00 | | 65 269.00 |
VK Loans repaid during the year | 44 673.00 | | | 44 673.00 |
VM Income taxes | 13 452.00 | 13 452.00 | | 13 452.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 80 488.00 | 13 452.00 | 67 036.00 | 80 488.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 135 120.00 | 106 982.00 | 28 138.00 | 135 120.00 |
