| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 153.00 | | 153.00 | 153.00 |
BJ TOTAL (I) | 1 723 615.00 | | 1 723 615.00 | 1 723 615.00 |
BZ Other receivables | 60 477.00 | | 60 477.00 | 60 477.00 |
CF Cash and cash equivalents | 23 453.00 | | 23 453.00 | 23 453.00 |
CJ TOTAL (II) | 83 930.00 | | 83 930.00 | 83 930.00 |
CO Grand total (0 to V) | 1 807 545.00 | | 1 807 545.00 | 1 807 545.00 |
CS Evaluated investments - equity method | 1 723 463.00 | | 1 723 463.00 | 1 723 463.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | | | 10 000.00 |
DG Other reserves | 887 071.00 | | | 887 071.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 90 401.00 | 897 071.00 | | 90 401.00 |
DK Regulated provisions | 6 208.00 | 2 997.00 | | 6 208.00 |
DL TOTAL (I) | 1 093 681.00 | 1 000 068.00 | | 1 093 681.00 |
DU Loans and Debts from Credit Institutions (3) | 524 834.00 | 621 806.00 | | 524 834.00 |
DV Miscellaneous Loans and Financial Debts (4) | 185 180.00 | 123 898.00 | | 185 180.00 |
DX Trade payables and related accounts | 3 850.00 | 3 624.00 | | 3 850.00 |
DY Tax and social security liabilities | | 719.00 | | |
EC TOTAL (IV) | 713 864.00 | 750 046.00 | | 713 864.00 |
EE Grand total (I to V) | 1 807 545.00 | 1 750 114.00 | | 1 807 545.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 976.00 | |
GF Total Operating Expenses (II) | | | 6 976.00 | |
GG - OPERATING RESULT (I - II) | | | -6 976.00 | |
GP Total financial income (V) | | | 112 401.00 | |
GU Total financial expenses (VI) | | | 11 813.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 100 588.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 93 612.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 3 211.00 | 2 997.00 | | 3 211.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 211.00 | -2 997.00 | | -3 211.00 |
HK Income tax | | 719.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 112 401.00 | 941 610.00 | | 112 401.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 000.00 | 44 539.00 | | 22 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 90 401.00 | 897 071.00 | | 90 401.00 |
| |
| 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 | 1 728 324.00 | | 123 681.00 | 1 728 324.00 |
I3 DECREASES Total Financial Fixed Assets | | 128 390.00 | 1 723 615.00 | |
I4 DECREASES Grand Total | | 128 390.00 | 1 723 615.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 728 324.00 | | 123 681.00 | 1 728 324.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 997.00 | 3 211.00 | | 2 997.00 |
7C Grand total | 2 997.00 | 3 211.00 | | 2 997.00 |
UJ - Exceptional | | 3 211.00 | | |
| |
| 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 | 3 850.00 | 3 850.00 | | 3 850.00 |
8K Other liabilities (including liabilities related to repo transactions) | 60 477.00 | 60 477.00 | | 60 477.00 |
UL Receivables related to investments | 195 911.00 | | 195 911.00 | 195 911.00 |
VH Loans with a maturity of more than one year at origin | 524 834.00 | 101 778.00 | 409 784.00 | 524 834.00 |
VI Group and Associates | 124 703.00 | | 124 703.00 | 124 703.00 |
VK Loans repaid during the year | 96 206.00 | | | 96 206.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 60 477.00 | 60 477.00 | | 60 477.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 256 388.00 | 60 477.00 | 195 911.00 | 256 388.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 713 864.00 | 166 105.00 | 534 487.00 | 713 864.00 |
