| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 360 291.00 | | 360 291.00 | 360 291.00 |
BD Other fixed assets | 6 000.00 | | 6 000.00 | 6 000.00 |
BJ TOTAL (I) | 3 061 093.00 | | 3 061 093.00 | 3 061 093.00 |
BZ Other receivables | 56 272.00 | | 56 272.00 | 56 272.00 |
CF Cash and cash equivalents | 3 680.00 | | 3 680.00 | 3 680.00 |
CJ TOTAL (II) | 59 952.00 | | 59 952.00 | 59 952.00 |
CO Grand total (0 to V) | 3 121 046.00 | | 3 121 046.00 | 3 121 046.00 |
CU Other investments | 2 694 802.00 | | 2 694 802.00 | 2 694 802.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 560 000.00 | | | 560 000.00 |
DD Legal reserve (1) | 56 612.00 | | | 56 612.00 |
DG Other reserves | 1 763 130.00 | | | 1 763 130.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 298 113.00 | | | 298 113.00 |
DK Regulated provisions | 32 540.00 | | | 32 540.00 |
DL TOTAL (I) | 2 710 396.00 | | | 2 710 396.00 |
DU Loans and Debts from Credit Institutions (3) | 351 222.00 | | | 351 222.00 |
DV Miscellaneous Loans and Financial Debts (4) | 53 774.00 | | | 53 774.00 |
DX Trade payables and related accounts | 5 653.00 | | | 5 653.00 |
EC TOTAL (IV) | 410 649.00 | | | 410 649.00 |
EE Grand total (I to V) | 3 121 046.00 | | | 3 121 046.00 |
EG Accrued income and payables due within one year | 176 890.00 | | | 176 890.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 163.00 | | | 163.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 432.00 | |
GF Total Operating Expenses (II) | | | 9 432.00 | |
GG - OPERATING RESULT (I - II) | | | -9 432.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 301 644.00 | |
GL Other interest and similar income | | | 5 481.00 | |
GP Total financial income (V) | | | 307 125.00 | |
GR Interest and similar expenses | | | 11 148.00 | |
GU Total financial expenses (VI) | | | 11 148.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 295 977.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 286 545.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -11 568.00 | | | -11 568.00 |
HL TOTAL REVENUE (I + III + V + VII) | 307 125.00 | | | 307 125.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 012.00 | | | 9 012.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 298 113.00 | | | 298 113.00 |
| |
| 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 | 3 016 899.00 | | 44 195.00 | 3 016 899.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 061 094.00 | |
I4 DECREASES Grand Total | | | 3 061 094.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 016 899.00 | | 44 195.00 | 3 016 899.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 32 540.00 | | | 32 540.00 |
| |
| 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 | 5 653.00 | 5 653.00 | | 5 653.00 |
8K Other liabilities (including liabilities related to repo transactions) | 53 775.00 | 53 775.00 | | 53 775.00 |
UL Receivables related to investments | 360 292.00 | | 360 292.00 | 360 292.00 |
VG Loans with a maturity of up to one year at origin | 163.00 | 163.00 | | 163.00 |
VH Loans with a maturity of more than one year at origin | 351 059.00 | 117 299.00 | 233 760.00 | 351 059.00 |
VK Loans repaid during the year | 114 128.00 | | | 114 128.00 |
VP Miscellaneous | 56 272.00 | 56 272.00 | | 56 272.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 416 564.00 | 56 272.00 | 360 292.00 | 416 564.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 410 650.00 | 176 890.00 | 233 760.00 | 410 650.00 |
