| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 19 010.00 | | 19 010.00 | 19 010.00 |
BJ TOTAL (I) | 3 270 354.00 | | 3 270 354.00 | 3 270 354.00 |
BZ Other receivables | 105 223.00 | | 105 223.00 | 105 223.00 |
CF Cash and cash equivalents | 41 494.00 | | 41 494.00 | 41 494.00 |
CJ TOTAL (II) | 146 717.00 | | 146 717.00 | 146 717.00 |
CO Grand total (0 to V) | 3 417 071.00 | | 3 417 071.00 | 3 417 071.00 |
CP Shares due in less than one year | 19 010.00 | | | 19 010.00 |
CU Other investments | 3 251 344.00 | | 3 251 344.00 | 3 251 344.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DG Other reserves | 2 222 092.00 | 2 145 250.00 | | 2 222 092.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 192 260.00 | 105 442.00 | | 192 260.00 |
DK Regulated provisions | 48 000.00 | 48 000.00 | | 48 000.00 |
DL TOTAL (I) | 2 464 002.00 | 2 300 342.00 | | 2 464 002.00 |
DU Loans and Debts from Credit Institutions (3) | 822 599.00 | 977 256.00 | | 822 599.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20.00 | | | 20.00 |
DX Trade payables and related accounts | 4 644.00 | 2 580.00 | | 4 644.00 |
DY Tax and social security liabilities | 125 806.00 | 208 352.00 | | 125 806.00 |
EA Other liabilities | | 37 936.00 | | |
EC TOTAL (IV) | 953 069.00 | 1 226 124.00 | | 953 069.00 |
EE Grand total (I to V) | 3 417 071.00 | 3 526 467.00 | | 3 417 071.00 |
EG Accrued income and payables due within one year | 293 334.00 | 409 345.00 | | 293 334.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 882.00 | |
FX Taxes, duties, and similar payments | | | 83.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 5 966.00 | |
GG - OPERATING RESULT (I - II) | | | -5 966.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 000.00 | |
GP Total financial income (V) | | | 200 000.00 | |
GR Interest and similar expenses | | | 18 478.00 | |
GU Total financial expenses (VI) | | | 18 478.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 181 522.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 175 556.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 9 062.00 | | | 9 062.00 |
HH Total exceptional expenses (VIII) | 9 062.00 | | | 9 062.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -9 062.00 | | | -9 062.00 |
HK Income tax | -25 766.00 | -140 692.00 | | -25 766.00 |
HL TOTAL REVENUE (I + III + V + VII) | 200 000.00 | | | 200 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 740.00 | -105 442.00 | | 7 740.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 192 260.00 | 105 442.00 | | 192 260.00 |
| |
| 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 | 3 250 354.00 | | 620 000.00 | 3 250 354.00 |
I3 DECREASES Total Financial Fixed Assets | | 600 000.00 | 3 270 354.00 | |
I4 DECREASES Grand Total | | 600 000.00 | 3 270 354.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 250 354.00 | | 620 000.00 | 3 250 354.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 48 000.00 | | | 48 000.00 |
7C Grand total | 48 000.00 | | | 48 000.00 |
| |
| 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 | 4 644.00 | 4 644.00 | | 4 644.00 |
8E Income Taxes | 125 806.00 | 125 806.00 | | 125 806.00 |
UL Receivables related to investments | 19 010.00 | 19 010.00 | | 19 010.00 |
VC Group and associates | 47 199.00 | 47 199.00 | | 47 199.00 |
VH Loans with a maturity of more than one year at origin | 822 599.00 | 162 864.00 | 659 734.00 | 822 599.00 |
VI Group and Associates | 20.00 | 20.00 | | 20.00 |
VK Loans repaid during the year | 154 011.00 | | | 154 011.00 |
VM Income taxes | 52 286.00 | 52 286.00 | | 52 286.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 738.00 | 5 738.00 | | 5 738.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 124 233.00 | 124 233.00 | | 124 233.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 953 069.00 | 293 334.00 | 659 734.00 | 953 069.00 |
