| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 674 742.00 | | 674 742.00 | 674 742.00 |
BJ TOTAL (I) | 3 050 422.00 | 1 723 169.00 | 1 327 253.00 | 3 050 422.00 |
BZ Other receivables | 593 466.00 | | 593 466.00 | 593 466.00 |
CF Cash and cash equivalents | 9 133.00 | | 9 133.00 | 9 133.00 |
CJ TOTAL (II) | 602 599.00 | | 602 599.00 | 602 599.00 |
CO Grand total (0 to V) | 3 653 022.00 | 1 723 169.00 | 1 929 853.00 | 3 653 022.00 |
CU Other investments | 2 375 680.00 | 1 723 169.00 | 652 511.00 | 2 375 680.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 488 250.00 | 1 488 250.00 | | 1 488 250.00 |
DD Legal reserve (1) | 5 872.00 | 2 418.00 | | 5 872.00 |
DG Other reserves | 45 893.00 | 45 893.00 | | 45 893.00 |
DH Retained earnings | 111 573.00 | 45 957.00 | | 111 573.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 118 416.00 | 69 069.00 | | 118 416.00 |
DK Regulated provisions | 4 200.00 | 4 200.00 | | 4 200.00 |
DL TOTAL (I) | 1 774 206.00 | 1 655 789.00 | | 1 774 206.00 |
DV Miscellaneous Loans and Financial Debts (4) | 153 495.00 | | | 153 495.00 |
DX Trade payables and related accounts | 1 062.00 | 2 258.00 | | 1 062.00 |
EA Other liabilities | 1 090.00 | 1 090.00 | | 1 090.00 |
EC TOTAL (IV) | 155 647.00 | 3 348.00 | | 155 647.00 |
EE Grand total (I to V) | 1 929 853.00 | 1 659 138.00 | | 1 929 853.00 |
EG Accrued income and payables due within one year | 155 647.00 | 1 090.00 | | 155 647.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 340.00 | |
FX Taxes, duties, and similar payments | | | 153.00 | |
GF Total Operating Expenses (II) | | | 4 493.00 | |
GG - OPERATING RESULT (I - II) | | | -4 493.00 | |
GH Attributed profit or transferred loss (III) | | | 120 616.00 | |
GI Supported loss or transferred profit (IV) | | | 247.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 990.00 | |
GP Total financial income (V) | | | 2 990.00 | |
GQ Financial allocations to depreciation and provisions | | | 97.00 | |
GR Interest and similar expenses | | | 352.00 | |
GU Total financial expenses (VI) | | | 449.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 540.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 118 416.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 123 607.00 | 81 407.00 | | 123 607.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 191.00 | 12 337.00 | | 5 191.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 118 416.00 | 69 069.00 | | 118 416.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 4 200.00 | | | 4 200.00 |
7B Total provisions for depreciation | 1 723 072.00 | 97.00 | | 1 723 072.00 |
7C Grand total | 1 727 272.00 | 97.00 | | 1 727 272.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 97.00 | | |
| |
| 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 | 153 495.00 | 153 495.00 | | 153 495.00 |
8B Suppliers and Related Accounts | 1 062.00 | 1 062.00 | | 1 062.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 090.00 | 1 090.00 | | 1 090.00 |
UL Receivables related to investments | 674 743.00 | 674 743.00 | | 674 743.00 |
VC Group and associates | 593 466.00 | 593 466.00 | | 593 466.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 268 209.00 | 1 268 209.00 | | 1 268 209.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 155 647.00 | 155 647.00 | | 155 647.00 |
