| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 392 346.00 | | 392 346.00 | 392 346.00 |
BJ TOTAL (I) | 1 976 862.00 | | 1 976 862.00 | 1 976 862.00 |
CF Cash and cash equivalents | 1 517.00 | | 1 517.00 | 1 517.00 |
CJ TOTAL (II) | 1 517.00 | | 1 517.00 | 1 517.00 |
CO Grand total (0 to V) | 1 978 379.00 | | 1 978 379.00 | 1 978 379.00 |
CP Shares due in less than one year | 392 346.00 | | | 392 346.00 |
CU Other investments | 1 584 515.00 | | 1 584 515.00 | 1 584 515.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 460 854.00 | | | 460 854.00 |
DD Legal reserve (1) | 46 086.00 | | | 46 086.00 |
DG Other reserves | 730 297.00 | | | 730 297.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 139 090.00 | | | 139 090.00 |
DK Regulated provisions | 39 115.00 | | | 39 115.00 |
DL TOTAL (I) | 1 415 443.00 | | | 1 415 443.00 |
DU Loans and Debts from Credit Institutions (3) | 447 863.00 | | | 447 863.00 |
DV Miscellaneous Loans and Financial Debts (4) | 56 613.00 | | | 56 613.00 |
DX Trade payables and related accounts | 5 750.00 | | | 5 750.00 |
DY Tax and social security liabilities | 50 996.00 | | | 50 996.00 |
EA Other liabilities | 1 711.00 | | | 1 711.00 |
EC TOTAL (IV) | 562 936.00 | | | 562 936.00 |
EE Grand total (I to V) | 1 978 379.00 | | | 1 978 379.00 |
EG Accrued income and payables due within one year | 253 881.00 | | | 253 881.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 208.00 | |
GF Total Operating Expenses (II) | | | 8 208.00 | |
GG - OPERATING RESULT (I - II) | | | -8 208.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 153 476.00 | |
GP Total financial income (V) | | | 153 476.00 | |
GR Interest and similar expenses | | | 5 757.00 | |
GU Total financial expenses (VI) | | | 5 757.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 147 718.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 139 510.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 3 960.00 | | | 3 960.00 |
HH Total exceptional expenses (VIII) | 3 960.00 | | | 3 960.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 960.00 | | | -3 960.00 |
HK Income tax | -3 540.00 | | | -3 540.00 |
HL TOTAL REVENUE (I + III + V + VII) | 153 476.00 | | | 153 476.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 386.00 | | | 14 386.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 139 090.00 | | | 139 090.00 |
| |
| 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 | 1 910 445.00 | | 294 805.00 | 1 910 445.00 |
I3 DECREASES Total Financial Fixed Assets | | 228 388.00 | 1 976 862.00 | |
I4 DECREASES Grand Total | | 228 389.00 | 1 976 862.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 910 445.00 | | 294 805.00 | 1 910 445.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 35 155.00 | 3 960.00 | | 35 155.00 |
| |
| 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 | 676.00 | 676.00 | | 676.00 |
8B Suppliers and Related Accounts | 5 750.00 | 5 750.00 | | 5 750.00 |
8D Social Security and Other Social Organizations | 50 469.00 | 50 469.00 | | 50 469.00 |
8K Other liabilities (including liabilities related to repo transactions) | 45 468.00 | 45 468.00 | | 45 468.00 |
UL Receivables related to investments | 392 347.00 | 392 346.00 | | 392 347.00 |
VH Loans with a maturity of more than one year at origin | 447 864.00 | 138 809.00 | 297 212.00 | 447 864.00 |
VI Group and Associates | 12 709.00 | 12 709.00 | | 12 709.00 |
VK Loans repaid during the year | 136 822.00 | | | 136 822.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 392 347.00 | 392 346.00 | | 392 347.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 562 936.00 | 253 881.00 | 297 212.00 | 562 936.00 |
