| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 12 016 105.00 | | 12 016 105.00 | 12 016 105.00 |
BZ Other receivables | 1 346 478.00 | | 1 346 478.00 | 1 346 478.00 |
CJ TOTAL (II) | 1 346 478.00 | | 1 346 478.00 | 1 346 478.00 |
CO Grand total (0 to V) | 13 362 583.00 | | 13 362 583.00 | 13 362 583.00 |
CS Evaluated investments - equity method | 12 016 105.00 | | 12 016 105.00 | 12 016 105.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DD Legal reserve (1) | 10.00 | | | 10.00 |
DH Retained earnings | | -2 728.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 771 211.00 | 223 595.00 | | 771 211.00 |
DK Regulated provisions | 5 567.00 | 2 346.00 | | 5 567.00 |
DL TOTAL (I) | 776 888.00 | 223 314.00 | | 776 888.00 |
DU Loans and Debts from Credit Institutions (3) | | 19 790.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 12 361 718.00 | 12 199 064.00 | | 12 361 718.00 |
DX Trade payables and related accounts | 3 120.00 | 4 080.00 | | 3 120.00 |
DY Tax and social security liabilities | 220 858.00 | | | 220 858.00 |
EC TOTAL (IV) | 12 585 695.00 | 12 222 934.00 | | 12 585 695.00 |
EE Grand total (I to V) | 13 362 583.00 | 12 446 248.00 | | 13 362 583.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 2 869.00 | |
GF Total Operating Expenses (II) | | | 2 869.00 | |
GG - OPERATING RESULT (I - II) | | | -2 868.00 | |
GP Total financial income (V) | | | 920 935.00 | |
GU Total financial expenses (VI) | | | 143 635.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 777 300.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 774 432.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 3 221.00 | 2 346.00 | | 3 221.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 221.00 | -2 346.00 | | -3 221.00 |
HL TOTAL REVENUE (I + III + V + VII) | 920 935.00 | 392 380.00 | | 920 935.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 149 724.00 | 168 785.00 | | 149 724.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 771 211.00 | 223 595.00 | | 771 211.00 |
| |
| 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 | 12 016 105.00 | | | 12 016 105.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 016 105.00 | |
I4 DECREASES Grand Total | | | 12 016 105.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 016 105.00 | | | 12 016 105.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 346.00 | 3 221.00 | | 2 346.00 |
7C Grand total | 2 346.00 | 3 221.00 | | 2 346.00 |
UJ - Exceptional | | 3 221.00 | | |
| |
| 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 | 3 120.00 | 3 120.00 | | 3 120.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 582 575.00 | 12 582 575.00 | | 12 582 575.00 |
UX Other trade receivables | 1 346 478.00 | 1 346 478.00 | | 1 346 478.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 346 478.00 | 1 346 478.00 | | 1 346 478.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 585 695.00 | 12 585 695.00 | | 12 585 695.00 |
