| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 149.00 | 12.00 | 137.00 | 149.00 |
AT Other tangible assets | 1 349.00 | 102.00 | 1 247.00 | 1 349.00 |
BD Other fixed assets | | | | |
BJ TOTAL (I) | 2 601 994.00 | 114.00 | 2 601 880.00 | 2 601 994.00 |
BZ Other receivables | 7 397.00 | | 7 397.00 | 7 397.00 |
CD Marketable securities | 53.00 | | 53.00 | 53.00 |
CF Cash and cash equivalents | 72 606.00 | | 72 606.00 | 72 606.00 |
CJ TOTAL (II) | 80 056.00 | | 80 056.00 | 80 056.00 |
CO Grand total (0 to V) | 2 682 051.00 | 114.00 | 2 681 937.00 | 2 682 051.00 |
CU Other investments | 2 600 495.00 | | 2 600 495.00 | 2 600 495.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DD Legal reserve (1) | 10.00 | 10.00 | | 10.00 |
DG Other reserves | 695 063.00 | 538 734.00 | | 695 063.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 171 278.00 | 156 329.00 | | 171 278.00 |
DL TOTAL (I) | 866 451.00 | 695 173.00 | | 866 451.00 |
DU Loans and Debts from Credit Institutions (3) | 1 735 663.00 | 1 802 962.00 | | 1 735 663.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 239.00 | 15 239.00 | | 2 239.00 |
DX Trade payables and related accounts | 1 181.00 | 1 181.00 | | 1 181.00 |
EA Other liabilities | 76 401.00 | | | 76 401.00 |
EC TOTAL (IV) | 1 815 485.00 | 1 819 382.00 | | 1 815 485.00 |
EE Grand total (I to V) | 2 681 937.00 | 2 514 556.00 | | 2 681 937.00 |
EG Accrued income and payables due within one year | 252 620.00 | 180 369.00 | | 252 620.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 98.00 | |
FR Total operating income (I) | | | 98.00 | |
FW Other purchases and external expenses | | | 5 175.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 114.00 | |
GF Total Operating Expenses (II) | | | 5 289.00 | |
GG - OPERATING RESULT (I - II) | | | -5 191.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 197 399.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 326.00 | |
GP Total financial income (V) | | | 197 725.00 | |
GR Interest and similar expenses | | | 21 256.00 | |
GU Total financial expenses (VI) | | | 21 256.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 176 469.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 171 278.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 197 823.00 | 185 162.00 | | 197 823.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 545.00 | 28 833.00 | | 26 545.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 171 278.00 | 156 329.00 | | 171 278.00 |
| |
| 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 | 2 430 187.00 | | 188 787.00 | 2 430 187.00 |
I3 DECREASES Total Financial Fixed Assets | 16 979.00 | | 2 600 495.00 | 16 979.00 |
I4 DECREASES Grand Total | 16 979.00 | | 2 601 994.00 | 16 979.00 |
IO DECREASES Total including other intangible assets | | | 149.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 350.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 149.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 350.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 430 187.00 | | 187 288.00 | 2 430 187.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 114.00 | | |
PE DEPRECIATION Total including other intangible assets | | 12.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 102.00 | | |
| |
| 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 | 1 181.00 | 1 181.00 | | 1 181.00 |
8K Other liabilities (including liabilities related to repo transactions) | 76 402.00 | 76 402.00 | | 76 402.00 |
VH Loans with a maturity of more than one year at origin | 1 735 663.00 | 172 798.00 | 670 510.00 | 1 735 663.00 |
VI Group and Associates | 2 239.00 | 2 239.00 | | 2 239.00 |
VJ Loans taken out during the year | 93 907.00 | | | 93 907.00 |
VK Loans repaid during the year | 160 815.00 | | | 160 815.00 |
VM Income taxes | 7 397.00 | 7 397.00 | | 7 397.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 397.00 | 7 397.00 | | 7 397.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 815 485.00 | 252 620.00 | 670 510.00 | 1 815 485.00 |
