| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 515 326.00 | | 515 326.00 | 515 326.00 |
BJ TOTAL (I) | 743 375.00 | | 743 375.00 | 743 375.00 |
BZ Other receivables | 8 291.00 | | 8 291.00 | 8 291.00 |
CF Cash and cash equivalents | 269 256.00 | | 269 256.00 | 269 256.00 |
CJ TOTAL (II) | 277 547.00 | | 277 547.00 | 277 547.00 |
CO Grand total (0 to V) | 1 020 923.00 | | 1 020 923.00 | 1 020 923.00 |
CP Shares due in less than one year | 4 700.00 | | | 4 700.00 |
CU Other investments | 228 049.00 | | 228 049.00 | 228 049.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 621 000.00 | 621 000.00 | | 621 000.00 |
DD Legal reserve (1) | 62 100.00 | 51 265.00 | | 62 100.00 |
DG Other reserves | 74 136.00 | 48 076.00 | | 74 136.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 95 603.00 | 36 894.00 | | 95 603.00 |
DK Regulated provisions | 580.00 | 942.00 | | 580.00 |
DL TOTAL (I) | 853 419.00 | 758 177.00 | | 853 419.00 |
DU Loans and Debts from Credit Institutions (3) | 158 406.00 | 39 522.00 | | 158 406.00 |
DV Miscellaneous Loans and Financial Debts (4) | 450.00 | 450.00 | | 450.00 |
DX Trade payables and related accounts | 1 200.00 | 1 200.00 | | 1 200.00 |
EA Other liabilities | 7 448.00 | | | 7 448.00 |
EC TOTAL (IV) | 167 504.00 | 41 172.00 | | 167 504.00 |
EE Grand total (I to V) | 1 020 923.00 | 799 349.00 | | 1 020 923.00 |
EG Accrued income and payables due within one year | 31 546.00 | 14 648.00 | | 31 546.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 100.00 | |
FR Total operating income (I) | | | 2 100.00 | |
FW Other purchases and external expenses | | | 18 130.00 | |
FX Taxes, duties, and similar payments | | | 142.00 | |
FY Salaries and Wages | | | 14 729.00 | |
GF Total Operating Expenses (II) | | | 33 001.00 | |
GG - OPERATING RESULT (I - II) | | | -30 901.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 42 950.00 | |
GP Total financial income (V) | | | 42 950.00 | |
GR Interest and similar expenses | | | 568.00 | |
GU Total financial expenses (VI) | | | 568.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 42 382.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 480.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 771 642.00 | | | 771 642.00 |
HC Reversals of provisions and transfers of expenses | 1 067.00 | | | 1 067.00 |
HD Total exceptional income (VII) | 772 709.00 | | | 772 709.00 |
HF Exceptional expenses on capital transactions | 687 881.00 | | | 687 881.00 |
HG Exceptional depreciation and provisions | 706.00 | 376.00 | | 706.00 |
HH Total exceptional expenses (VIII) | 688 587.00 | 376.00 | | 688 587.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 84 122.00 | -376.00 | | 84 122.00 |
HL TOTAL REVENUE (I + III + V + VII) | 817 759.00 | 40 000.00 | | 817 759.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 722 156.00 | 3 106.00 | | 722 156.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 95 603.00 | 36 894.00 | | 95 603.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 942.00 | 706.00 | 1 067.00 | 942.00 |
7C Grand total | 942.00 | 706.00 | 1 067.00 | 942.00 |
UJ - Exceptional | | 706.00 | 1 067.00 | |
| |
| 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 | 1 200.00 | 1 200.00 | | 1 200.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 898.00 | 7 898.00 | | 7 898.00 |
UL Receivables related to investments | 515 326.00 | 4 700.00 | 510 626.00 | 515 326.00 |
UX Other trade receivables | 8 291.00 | 8 291.00 | | 8 291.00 |
VH Loans with a maturity of more than one year at origin | 158 406.00 | 22 448.00 | 90 041.00 | 158 406.00 |
VJ Loans taken out during the year | 158 100.00 | | | 158 100.00 |
VK Loans repaid during the year | 39 522.00 | | | 39 522.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 523 617.00 | 12 991.00 | 510 626.00 | 523 617.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 167 504.00 | 31 546.00 | 90 041.00 | 167 504.00 |
