| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 579.00 | 579.00 | | 579.00 |
BH Other financial assets | 9 224.00 | | 9 224.00 | 9 224.00 |
BJ TOTAL (I) | 1 185 738.00 | 579.00 | 1 185 159.00 | 1 185 738.00 |
CF Cash and cash equivalents | 97 002.00 | | 97 002.00 | 97 002.00 |
CJ TOTAL (II) | 97 002.00 | | 97 002.00 | 97 002.00 |
CO Grand total (0 to V) | 1 282 740.00 | 579.00 | 1 282 161.00 | 1 282 740.00 |
CP Shares due in less than one year | 9 224.00 | | | 9 224.00 |
CU Other investments | 1 175 935.00 | | 1 175 935.00 | 1 175 935.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DG Other reserves | 514 668.00 | 446 135.00 | | 514 668.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 70 939.00 | 68 533.00 | | 70 939.00 |
DK Regulated provisions | 90 725.00 | 69 378.00 | | 90 725.00 |
DL TOTAL (I) | 701 331.00 | 609 045.00 | | 701 331.00 |
DU Loans and Debts from Credit Institutions (3) | 580 455.00 | 652 516.00 | | 580 455.00 |
DV Miscellaneous Loans and Financial Debts (4) | 239.00 | 239.00 | | 239.00 |
DX Trade payables and related accounts | 136.00 | 1 890.00 | | 136.00 |
EA Other liabilities | | 81 000.00 | | |
EC TOTAL (IV) | 580 830.00 | 735 644.00 | | 580 830.00 |
EE Grand total (I to V) | 1 282 161.00 | 1 344 690.00 | | 1 282 161.00 |
EG Accrued income and payables due within one year | 72 891.00 | 155 189.00 | | 72 891.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 811.00 | |
GF Total Operating Expenses (II) | | | 2 811.00 | |
GG - OPERATING RESULT (I - II) | | | -2 811.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 99 000.00 | |
GP Total financial income (V) | | | 99 000.00 | |
GR Interest and similar expenses | | | 3 903.00 | |
GU Total financial expenses (VI) | | | 3 903.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 95 097.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 92 286.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 21 347.00 | 21 347.00 | | 21 347.00 |
HH Total exceptional expenses (VIII) | 21 347.00 | 21 347.00 | | 21 347.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -21 347.00 | -21 347.00 | | -21 347.00 |
HL TOTAL REVENUE (I + III + V + VII) | 99 000.00 | 99 000.00 | | 99 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 061.00 | 30 467.00 | | 28 061.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 70 939.00 | 68 533.00 | | 70 939.00 |
| |
| 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 | 1 186 306.00 | | | 1 186 306.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 185 159.00 | |
I4 DECREASES Grand Total | | 568.00 | 1 185 738.00 | |
IY DECREASES Total Tangible Fixed Assets | | 568.00 | 579.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 147.00 | | | 1 147.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 185 159.00 | | | 1 185 159.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 147.00 | | 568.00 | 1 147.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 147.00 | | 568.00 | 1 147.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 69 378.00 | 21 347.00 | | 69 378.00 |
7C Grand total | 69 378.00 | 21 347.00 | | 69 378.00 |
UJ - Exceptional | | 21 347.00 | | |
| |
| 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 | 136.00 | 136.00 | | 136.00 |
UT Other financial assets | 9 224.00 | 9 224.00 | | 9 224.00 |
VH Loans with a maturity of more than one year at origin | 580 455.00 | 72 516.00 | 294 674.00 | 580 455.00 |
VI Group and Associates | 239.00 | 239.00 | | 239.00 |
VK Loans repaid during the year | 72 061.00 | | | 72 061.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 224.00 | 9 224.00 | | 9 224.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 580 830.00 | 72 891.00 | 294 674.00 | 580 830.00 |
