| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 367.00 | 367.00 | | 367.00 |
BB Receivables related to investments | 8 510.00 | | 8 510.00 | 8 510.00 |
BJ TOTAL (I) | 606 712.00 | 367.00 | 606 345.00 | 606 712.00 |
BX Customers and related accounts | 893.00 | | 893.00 | 893.00 |
BZ Other receivables | 25 005.00 | | 25 005.00 | 25 005.00 |
CD Marketable securities | 20.00 | | 20.00 | 20.00 |
CF Cash and cash equivalents | 16 501.00 | | 16 501.00 | 16 501.00 |
CH Prepaid expenses | 309.00 | | 309.00 | 309.00 |
CJ TOTAL (II) | 42 728.00 | | 42 728.00 | 42 728.00 |
CO Grand total (0 to V) | 649 440.00 | 367.00 | 649 073.00 | 649 440.00 |
CP Shares due in less than one year | 8 510.00 | | | 8 510.00 |
CU Other investments | 597 836.00 | | 597 836.00 | 597 836.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 266 955.00 | 197 763.00 | | 266 955.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 92 387.00 | 69 193.00 | | 92 387.00 |
DK Regulated provisions | 34 836.00 | 33 370.00 | | 34 836.00 |
DL TOTAL (I) | 395 278.00 | 301 425.00 | | 395 278.00 |
DU Loans and Debts from Credit Institutions (3) | 161 867.00 | 238 640.00 | | 161 867.00 |
DV Miscellaneous Loans and Financial Debts (4) | 89 603.00 | 101 715.00 | | 89 603.00 |
DX Trade payables and related accounts | 720.00 | 2 220.00 | | 720.00 |
DY Tax and social security liabilities | 712.00 | 11 132.00 | | 712.00 |
EA Other liabilities | 893.00 | 893.00 | | 893.00 |
EC TOTAL (IV) | 253 795.00 | 354 600.00 | | 253 795.00 |
EE Grand total (I to V) | 649 073.00 | 656 025.00 | | 649 073.00 |
EG Accrued income and payables due within one year | 173 052.00 | 195 897.00 | | 173 052.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 15 000.00 | | 15 000.00 | 15 000.00 |
FJ Net sales | 15 000.00 | | 15 000.00 | 15 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 17 085.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 32 085.00 | |
FW Other purchases and external expenses | | | 9 642.00 | |
FX Taxes, duties, and similar payments | | | 666.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | 788.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 11 096.00 | |
GG - OPERATING RESULT (I - II) | | | 20 989.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 83 300.00 | |
GL Other interest and similar income | | | 274.00 | |
GP Total financial income (V) | | | 83 574.00 | |
GR Interest and similar expenses | | | 6 853.00 | |
GU Total financial expenses (VI) | | | 6 853.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 76 721.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 97 710.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 17 085.00 | | | 17 085.00 |
A2 TOTAL ASSETS | 788.00 | 28 170.00 | | 788.00 |
HG Exceptional depreciation and provisions | 1 466.00 | 6 968.00 | | 1 466.00 |
HH Total exceptional expenses (VIII) | 1 466.00 | 6 968.00 | | 1 466.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 466.00 | -6 968.00 | | -1 466.00 |
HK Income tax | 3 857.00 | -6 564.00 | | 3 857.00 |
HL TOTAL REVENUE (I + III + V + VII) | 115 659.00 | 163 627.00 | | 115 659.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 272.00 | 94 434.00 | | 23 272.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 92 387.00 | 69 193.00 | | 92 387.00 |
| |
| 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 | 598 302.00 | | 8 411.00 | 598 302.00 |
I3 DECREASES Total Financial Fixed Assets | | | 606 345.00 | |
I4 DECREASES Grand Total | | | 606 712.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 367.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 367.00 | | | 367.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 597 934.00 | | 8 411.00 | 597 934.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 367.00 | | | 367.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 367.00 | | | 367.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 33 370.00 | 1 466.00 | | 33 370.00 |
7C Grand total | 33 370.00 | 1 466.00 | | 33 370.00 |
UJ - Exceptional | | 1 466.00 | | |
| |
| 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 | 720.00 | 720.00 | | 720.00 |
8K Other liabilities (including liabilities related to repo transactions) | 893.00 | 893.00 | | 893.00 |
UL Receivables related to investments | 8 510.00 | 8 510.00 | | 8 510.00 |
UX Other trade receivables | 893.00 | 893.00 | | 893.00 |
VB VAT | 1 089.00 | 1 089.00 | | 1 089.00 |
VC Group and associates | 19 427.00 | 19 427.00 | | 19 427.00 |
VG Loans with a maturity of up to one year at origin | 3 163.00 | 3 163.00 | | 3 163.00 |
VH Loans with a maturity of more than one year at origin | 158 703.00 | 77 960.00 | 80 743.00 | 158 703.00 |
VI Group and Associates | 89 603.00 | 89 603.00 | | 89 603.00 |
VK Loans repaid during the year | 75 273.00 | | | 75 273.00 |
VM Income taxes | 4 488.00 | 4 488.00 | | 4 488.00 |
VQ Other Taxes, Duties, and Similar Debts | 566.00 | 566.00 | | 566.00 |
VS Prepaid expenses | 309.00 | 309.00 | | 309.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 716.00 | 34 716.00 | | 34 716.00 |
VW VAT | 146.00 | 146.00 | | 146.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 253 795.00 | 173 052.00 | 80 743.00 | 253 795.00 |
