| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 745.00 | | 2 745.00 | 2 745.00 |
BJ TOTAL (I) | 1 716 018.00 | | 1 716 018.00 | 1 716 018.00 |
BZ Other receivables | 5 239.00 | | 5 239.00 | 5 239.00 |
CF Cash and cash equivalents | 34 341.00 | | 34 341.00 | 34 341.00 |
CJ TOTAL (II) | 39 580.00 | | 39 580.00 | 39 580.00 |
CO Grand total (0 to V) | 1 755 598.00 | | 1 755 598.00 | 1 755 598.00 |
CP Shares due in less than one year | 2 745.00 | | | 2 745.00 |
CU Other investments | 1 713 273.00 | | 1 713 273.00 | 1 713 273.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 322 790.00 | 1 322 790.00 | | 1 322 790.00 |
DB Share, merger, contribution premiums, etc. | 35 900.00 | 35 900.00 | | 35 900.00 |
DD Legal reserve (1) | 26 685.00 | 26 685.00 | | 26 685.00 |
DG Other reserves | 112 472.00 | 115 885.00 | | 112 472.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 70 883.00 | -3 413.00 | | 70 883.00 |
DL TOTAL (I) | 1 568 730.00 | 1 497 847.00 | | 1 568 730.00 |
DU Loans and Debts from Credit Institutions (3) | 68 108.00 | 105 637.00 | | 68 108.00 |
DV Miscellaneous Loans and Financial Debts (4) | 117 524.00 | 117 461.00 | | 117 524.00 |
DX Trade payables and related accounts | 1 236.00 | 1 218.00 | | 1 236.00 |
EC TOTAL (IV) | 186 868.00 | 224 316.00 | | 186 868.00 |
EE Grand total (I to V) | 1 755 598.00 | 1 722 163.00 | | 1 755 598.00 |
EG Accrued income and payables due within one year | 141 535.00 | 110 075.00 | | 141 535.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 669.00 | |
FX Taxes, duties, and similar payments | | | | |
FZ Social Security Contributions | | | 628.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 2 297.00 | |
GG - OPERATING RESULT (I - II) | | | -2 297.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 75 675.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 75 675.00 | |
GR Interest and similar expenses | | | 2 495.00 | |
GU Total financial expenses (VI) | | | 2 495.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 73 180.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 70 883.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 628.00 | 862.00 | | 628.00 |
HE Exceptional expenses on management operations | | 55.00 | | |
HH Total exceptional expenses (VIII) | | 55.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -55.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 75 675.00 | 1 611.00 | | 75 675.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 792.00 | 5 023.00 | | 4 792.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 70 883.00 | -3 413.00 | | 70 883.00 |
| |
| 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 | 63 595.00 | 47 836.00 | 15 759.00 | 63 595.00 |
8B Suppliers and Related Accounts | 1 236.00 | 1 236.00 | | 1 236.00 |
UL Receivables related to investments | 2 745.00 | 2 745.00 | | 2 745.00 |
VH Loans with a maturity of more than one year at origin | 68 108.00 | 38 533.00 | 29 575.00 | 68 108.00 |
VI Group and Associates | 53 929.00 | 53 929.00 | | 53 929.00 |
VK Loans repaid during the year | 37 529.00 | | | 37 529.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 239.00 | 5 239.00 | | 5 239.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 984.00 | 7 984.00 | | 7 984.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 186 868.00 | 141 535.00 | 45 334.00 | 186 868.00 |
