| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | | 1.00 | | |
BB Receivables related to investments | 265 410.00 | | 265 410.00 | 265 410.00 |
BD Other fixed assets | 220 343.00 | | 220 343.00 | 220 343.00 |
BJ TOTAL (I) | 2 358 633.00 | | 2 358 633.00 | 2 358 633.00 |
BZ Other receivables | 171 370.00 | | 171 370.00 | 171 370.00 |
CF Cash and cash equivalents | 926 950.00 | | 926 950.00 | 926 950.00 |
CJ TOTAL (II) | 1 098 320.00 | | 1 098 320.00 | 1 098 320.00 |
CO Grand total (0 to V) | 3 456 953.00 | | 3 456 953.00 | 3 456 953.00 |
CP Shares due in less than one year | 265 410.00 | | | 265 410.00 |
CU Other investments | 1 872 880.00 | | 1 872 880.00 | 1 872 880.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 621 000.00 | | | 621 000.00 |
DD Legal reserve (1) | 62 100.00 | | | 62 100.00 |
DG Other reserves | 1 458 456.00 | | | 1 458 456.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 799 589.00 | | | 799 589.00 |
DK Regulated provisions | 27 920.00 | | | 27 920.00 |
DL TOTAL (I) | 2 969 066.00 | | | 2 969 066.00 |
DU Loans and Debts from Credit Institutions (3) | 110.00 | | | 110.00 |
DV Miscellaneous Loans and Financial Debts (4) | 478 927.00 | | | 478 927.00 |
DX Trade payables and related accounts | 8 850.00 | | | 8 850.00 |
EC TOTAL (IV) | 487 887.00 | | | 487 887.00 |
EE Grand total (I to V) | 3 456 953.00 | | | 3 456 953.00 |
EG Accrued income and payables due within one year | 487 887.00 | | | 487 887.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 110.00 | | | 110.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 868.00 | |
FX Taxes, duties, and similar payments | | | 349.00 | |
GF Total Operating Expenses (II) | | | 11 217.00 | |
GG - OPERATING RESULT (I - II) | | | -11 217.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 802 874.00 | |
GL Other interest and similar income | | | 15 173.00 | |
GP Total financial income (V) | | | 818 047.00 | |
GR Interest and similar expenses | | | 3 346.00 | |
GU Total financial expenses (VI) | | | 3 346.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 814 701.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 803 484.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 894.00 | | | 3 894.00 |
HL TOTAL REVENUE (I + III + V + VII) | 818 047.00 | | | 818 047.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 457.00 | | | 18 457.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 799 589.00 | | | 799 589.00 |
| |
| 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 | 2 249 854.00 | | 807 929.00 | 2 249 854.00 |
I3 DECREASES Total Financial Fixed Assets | | 699 150.00 | 2 358 633.00 | |
I4 DECREASES Grand Total | | 699 150.00 | 2 358 633.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 249 854.00 | | 807 929.00 | 2 249 854.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 27 920.00 | | | 27 920.00 |
| |
| 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 | 8 850.00 | 8 850.00 | | 8 850.00 |
8K Other liabilities (including liabilities related to repo transactions) | 478 927.00 | 478 927.00 | | 478 927.00 |
UL Receivables related to investments | 265 410.00 | 265 410.00 | | 265 410.00 |
VG Loans with a maturity of up to one year at origin | 110.00 | 110.00 | | 110.00 |
VP Miscellaneous | 171 370.00 | 171 370.00 | | 171 370.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 436 780.00 | 436 780.00 | | 436 780.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 487 887.00 | 487 887.00 | | 487 887.00 |
