| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 7 953.00 | | 7 953.00 | 7 953.00 |
BJ TOTAL (I) | 298 602.00 | | 298 602.00 | 298 602.00 |
BZ Other receivables | 25 861.00 | | 25 861.00 | 25 861.00 |
CF Cash and cash equivalents | 560.00 | | 560.00 | 560.00 |
CJ TOTAL (II) | 26 421.00 | | 26 421.00 | 26 421.00 |
CO Grand total (0 to V) | 325 023.00 | | 325 023.00 | 325 023.00 |
CU Other investments | 290 648.00 | | 290 648.00 | 290 648.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DH Retained earnings | -33 601.00 | | | -33 601.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 50 925.00 | | | 50 925.00 |
DK Regulated provisions | 3 586.00 | | | 3 586.00 |
DL TOTAL (I) | 28 532.00 | | | 28 532.00 |
DV Miscellaneous Loans and Financial Debts (4) | 293 276.00 | | | 293 276.00 |
DX Trade payables and related accounts | 1 380.00 | | | 1 380.00 |
DZ Fixed asset liabilities and related accounts | 1 834.00 | | | 1 834.00 |
EC TOTAL (IV) | 296 491.00 | | | 296 491.00 |
EE Grand total (I to V) | 325 023.00 | | | 325 023.00 |
EG Accrued income and payables due within one year | 296 491.00 | | | 296 491.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 389.00 | |
GF Total Operating Expenses (II) | | | 1 389.00 | |
GG - OPERATING RESULT (I - II) | | | -1 389.00 | |
GH Attributed profit or transferred loss (III) | | | 45 873.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 738.00 | |
GL Other interest and similar income | | | 4 834.00 | |
GP Total financial income (V) | | | 6 573.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 573.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 51 056.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 320.00 | | | 320.00 |
HD Total exceptional income (VII) | 320.00 | | | 320.00 |
HF Exceptional expenses on capital transactions | 320.00 | | | 320.00 |
HH Total exceptional expenses (VIII) | 320.00 | | | 320.00 |
HK Income tax | 131.00 | | | 131.00 |
HL TOTAL REVENUE (I + III + V + VII) | 52 766.00 | | | 52 766.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 841.00 | | | 1 841.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 50 925.00 | | | 50 925.00 |
| |
| 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 | 298 319.00 | | 45 964.00 | 298 319.00 |
I3 DECREASES Total Financial Fixed Assets | | 45 680.00 | 298 602.00 | |
I4 DECREASES Grand Total | | 45 680.00 | 298 602.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 298 319.00 | | 45 964.00 | 298 319.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 586.00 | | | 3 586.00 |
7C Grand total | 3 586.00 | | | 3 586.00 |
| |
| 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 | 1 380.00 | 1 380.00 | | 1 380.00 |
8J Fixed Asset Liabilities and Related Accounts | 1 835.00 | 1 835.00 | | 1 835.00 |
UL Receivables related to investments | 7 954.00 | | 7 954.00 | 7 954.00 |
VI Group and Associates | 293 277.00 | 293 277.00 | | 293 277.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 25 861.00 | 25 861.00 | | 25 861.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 815.00 | 25 861.00 | 7 954.00 | 33 815.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 296 492.00 | 296 492.00 | | 296 492.00 |
