| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 36 056.00 | | 36 056.00 | 36 056.00 |
BJ TOTAL (I) | 15 927 968.00 | | 15 927 968.00 | 15 927 968.00 |
BZ Other receivables | 384 670.00 | | 384 670.00 | 384 670.00 |
CF Cash and cash equivalents | 1 017.00 | | 1 017.00 | 1 017.00 |
CJ TOTAL (II) | 385 687.00 | | 385 687.00 | 385 687.00 |
CO Grand total (0 to V) | 16 313 655.00 | | 16 313 655.00 | 16 313 655.00 |
CS Evaluated investments - equity method | 15 891 912.00 | | 15 891 912.00 | 15 891 912.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 296 519.00 | 296 519.00 | | 296 519.00 |
DH Retained earnings | -477 117.00 | -794 937.00 | | -477 117.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 315 206.00 | 317 820.00 | | 315 206.00 |
DL TOTAL (I) | 134 608.00 | -180 597.00 | | 134 608.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 826 496.00 | 16 073 345.00 | | 15 826 496.00 |
DX Trade payables and related accounts | 8 340.00 | 8 100.00 | | 8 340.00 |
EA Other liabilities | 344 211.00 | 2 146.00 | | 344 211.00 |
EC TOTAL (IV) | 16 179 047.00 | 16 083 591.00 | | 16 179 047.00 |
EE Grand total (I to V) | 16 313 655.00 | 15 902 994.00 | | 16 313 655.00 |
EG Accrued income and payables due within one year | 354 499.00 | 10 246.00 | | 354 499.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 15 730.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 15 807.00 | |
GG - OPERATING RESULT (I - II) | | | -15 807.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 364 981.00 | |
GP Total financial income (V) | | | 364 981.00 | |
GR Interest and similar expenses | | | 33 968.00 | |
GU Total financial expenses (VI) | | | 33 968.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 331 013.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 315 206.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 364 981.00 | 359 475.00 | | 364 981.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 49 775.00 | 41 655.00 | | 49 775.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 315 206.00 | 317 820.00 | | 315 206.00 |
| |
| 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 | 15 532 527.00 | | 395 442.00 | 15 532 527.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 891 912.00 | |
I4 DECREASES Grand Total | | | 15 927 968.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 36 056.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 36 056.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 532 527.00 | | 359 386.00 | 15 532 527.00 |
| |
| 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 | 8 340.00 | 8 340.00 | | 8 340.00 |
8K Other liabilities (including liabilities related to repo transactions) | 344 211.00 | 344 211.00 | | 344 211.00 |
VB VAT | 19 689.00 | 19 689.00 | | 19 689.00 |
VG Loans with a maturity of up to one year at origin | 1 948.00 | 1 948.00 | | 1 948.00 |
VI Group and Associates | 15 824 548.00 | | | 15 824 548.00 |
VP Miscellaneous | 364 981.00 | 364 981.00 | | 364 981.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 384 670.00 | 384 670.00 | | 384 670.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 179 047.00 | 354 499.00 | | 16 179 047.00 |
