| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 297 155.00 | | 297 155.00 | 297 155.00 |
BZ Other receivables | 11 000.00 | | 11 000.00 | 11 000.00 |
CF Cash and cash equivalents | 39.00 | | 39.00 | 39.00 |
CJ TOTAL (II) | 11 039.00 | | 11 039.00 | 11 039.00 |
CO Grand total (0 to V) | 308 194.00 | | 308 194.00 | 308 194.00 |
CS Evaluated investments - equity method | 297 155.00 | | 297 155.00 | 297 155.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 58 680.00 | 58 680.00 | | 58 680.00 |
DD Legal reserve (1) | 5 868.00 | 5 725.00 | | 5 868.00 |
DG Other reserves | 153 051.00 | 108 772.00 | | 153 051.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 363.00 | 44 423.00 | | 10 363.00 |
DK Regulated provisions | 12 156.00 | 10 871.00 | | 12 156.00 |
DL TOTAL (I) | 240 118.00 | 228 469.00 | | 240 118.00 |
DU Loans and Debts from Credit Institutions (3) | 18 585.00 | 27 463.00 | | 18 585.00 |
DV Miscellaneous Loans and Financial Debts (4) | 47 263.00 | 64 704.00 | | 47 263.00 |
DX Trade payables and related accounts | 2 230.00 | 1 644.00 | | 2 230.00 |
EC TOTAL (IV) | 68 077.00 | 93 811.00 | | 68 077.00 |
EE Grand total (I to V) | 308 194.00 | 322 280.00 | | 308 194.00 |
EI Including equity loans | 18 115.00 | | | 18 115.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 2 263.00 | |
GE Other Expenses | | | 18.00 | |
GF Total Operating Expenses (II) | | | 2 281.00 | |
GG - OPERATING RESULT (I - II) | | | -2 281.00 | |
GP Total financial income (V) | | | 15 129.00 | |
GU Total financial expenses (VI) | | | 1 199.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 13 929.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 648.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 285.00 | 1 677.00 | | 1 285.00 |
HH Total exceptional expenses (VIII) | 1 285.00 | 1 677.00 | | 1 285.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 285.00 | -1 677.00 | | -1 285.00 |
HL TOTAL REVENUE (I + III + V + VII) | 15 129.00 | 50 090.00 | | 15 129.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 765.00 | 5 667.00 | | 4 765.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 363.00 | 44 423.00 | | 10 363.00 |
| |
| 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 | 311 261.00 | | 141.00 | 311 261.00 |
I3 DECREASES Total Financial Fixed Assets | | 14 247.00 | 297 155.00 | |
I4 DECREASES Grand Total | | 14 247.00 | 297 155.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 311 261.00 | | 141.00 | 311 261.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 10 871.00 | 1 285.00 | | 10 871.00 |
7C Grand total | 10 871.00 | 1 285.00 | | 10 871.00 |
UJ - Exceptional | | 1 285.00 | | |
| |
| 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 | 18 115.00 | 18 115.00 | | 18 115.00 |
8B Suppliers and Related Accounts | 2 230.00 | 2 230.00 | | 2 230.00 |
8K Other liabilities (including liabilities related to repo transactions) | 29 148.00 | 29 148.00 | | 29 148.00 |
UL Receivables related to investments | 5 223.00 | 141.00 | 5 082.00 | 5 223.00 |
VG Loans with a maturity of up to one year at origin | 14.00 | 14.00 | | 14.00 |
VH Loans with a maturity of more than one year at origin | 18 571.00 | 9 248.00 | 9 323.00 | 18 571.00 |
VK Loans repaid during the year | 26 097.00 | | | 26 097.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 000.00 | 11 000.00 | | 11 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 223.00 | 11 141.00 | 5 082.00 | 16 223.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 68 077.00 | 58 753.00 | 9 323.00 | 68 077.00 |
