| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 27 252.00 | | 27 252.00 | 27 252.00 |
BJ TOTAL (I) | 797 613.00 | | 797 613.00 | 797 613.00 |
BZ Other receivables | 1 043.00 | | 1 043.00 | 1 043.00 |
CF Cash and cash equivalents | 16 092.00 | | 16 092.00 | 16 092.00 |
CJ TOTAL (II) | 17 135.00 | | 17 136.00 | 17 135.00 |
CO Grand total (0 to V) | 820 953.00 | | 820 953.00 | 820 953.00 |
CU Other investments | 770 361.00 | | 770 361.00 | 770 361.00 |
CW Deferred expenses or loan issuance costs | 6 205.00 | | 6 205.00 | 6 205.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 176 625.00 | 176 625.00 | | 176 625.00 |
DH Retained earnings | -6 381.00 | | | -6 381.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 894.00 | -6 381.00 | | 33 894.00 |
DK Regulated provisions | 53 513.00 | 41 351.00 | | 53 513.00 |
DL TOTAL (I) | 312 650.00 | 266 595.00 | | 312 650.00 |
DU Loans and Debts from Credit Institutions (3) | 279 459.00 | 326 279.00 | | 279 459.00 |
DV Miscellaneous Loans and Financial Debts (4) | 225 000.00 | 225 000.00 | | 225 000.00 |
DW Advances and down payments received on current orders | | 23 929.00 | | |
DX Trade payables and related accounts | 3 843.00 | 3 729.00 | | 3 843.00 |
EC TOTAL (IV) | 508 302.00 | 578 938.00 | | 508 302.00 |
EE Grand total (I to V) | 820 953.00 | 845 532.00 | | 820 953.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 8.00 | |
FW Other purchases and external expenses | | | 9 590.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 111.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 10 701.00 | |
GG - OPERATING RESULT (I - II) | | | -10 693.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 60 387.00 | |
GP Total financial income (V) | | | 60 387.00 | |
GR Interest and similar expenses | | | 4 681.00 | |
GU Total financial expenses (VI) | | | 4 681.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 55 706.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 45 013.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 638.00 | 915.00 | | 638.00 |
HD Total exceptional income (VII) | 638.00 | 915.00 | | 638.00 |
HF Exceptional expenses on capital transactions | 638.00 | 915.00 | | 638.00 |
HG Exceptional depreciation and provisions | 12 162.00 | 12 162.00 | | 12 162.00 |
HH Total exceptional expenses (VIII) | 12 800.00 | 13 077.00 | | 12 800.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -12 162.00 | -12 162.00 | | -12 162.00 |
HK Income tax | -1 043.00 | | | -1 043.00 |
HL TOTAL REVENUE (I + III + V + VII) | 61 033.00 | 21 167.00 | | 61 033.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 140.00 | 27 548.00 | | 27 140.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 894.00 | -6 381.00 | | 33 894.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 41 351.00 | 12 162.00 | | 41 351.00 |
7C Grand total | 41 351.00 | 12 162.00 | | 41 351.00 |
| |
| 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 | 225 000.00 | 225 000.00 | | 225 000.00 |
8B Suppliers and Related Accounts | 3 843.00 | 3 843.00 | | 3 843.00 |
UT Other financial assets | 27 252.00 | | 27 252.00 | 27 252.00 |
VG Loans with a maturity of up to one year at origin | 279 459.00 | 47 751.00 | 197 573.00 | 279 459.00 |
VS Prepaid expenses | 1 043.00 | 1 043.00 | | 1 043.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 295.00 | 1 043.00 | 27 252.00 | 28 295.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 508 302.00 | 276 594.00 | 197 573.00 | 508 302.00 |
