| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 000.00 | | 1 000.00 | 1 000.00 |
BB Receivables related to investments | 209 946.00 | | 209 946.00 | 209 946.00 |
BD Other fixed assets | 22.00 | | 22.00 | 22.00 |
BJ TOTAL (I) | 884 002.00 | | 884 002.00 | 884 002.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 399.00 | | 399.00 | 399.00 |
CJ TOTAL (II) | 399.00 | | 399.00 | 399.00 |
CO Grand total (0 to V) | 884 401.00 | | 884 401.00 | 884 401.00 |
CS Evaluated investments - equity method | 673 034.00 | | 673 034.00 | 673 034.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 448 950.00 | 448 950.00 | | 448 950.00 |
DD Legal reserve (1) | 13 170.00 | 1 063.00 | | 13 170.00 |
DF Regulated reserves (1) | 400.00 | 200.00 | | 400.00 |
DG Other reserves | 249 839.00 | 20 004.00 | | 249 839.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 67 691.00 | 242 142.00 | | 67 691.00 |
DK Regulated provisions | 4 614.00 | 3 147.00 | | 4 614.00 |
DL TOTAL (I) | 784 664.00 | 715 506.00 | | 784 664.00 |
DU Loans and Debts from Credit Institutions (3) | | 14.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 14 262.00 | | | 14 262.00 |
DW Advances and down payments received on current orders | | 7 012.00 | | |
DX Trade payables and related accounts | 1 728.00 | 2 412.00 | | 1 728.00 |
EA Other liabilities | 83 747.00 | 87 839.00 | | 83 747.00 |
EC TOTAL (IV) | 99 737.00 | 97 277.00 | | 99 737.00 |
EE Grand total (I to V) | 884 401.00 | 812 783.00 | | 884 401.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 652.00 | |
FY Salaries and Wages | | | 5 000.00 | |
GE Other Expenses | | | 1 106.00 | |
GF Total Operating Expenses (II) | | | 8 758.00 | |
GG - OPERATING RESULT (I - II) | | | -8 758.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 75 000.00 | |
GL Other interest and similar income | | | 2 916.00 | |
GP Total financial income (V) | | | 77 916.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 77 916.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 69 158.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 467.00 | 1 467.00 | | 1 467.00 |
HH Total exceptional expenses (VIII) | 1 467.00 | 1 467.00 | | 1 467.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 467.00 | -1 467.00 | | -1 467.00 |
HL TOTAL REVENUE (I + III + V + VII) | 77 916.00 | 251 985.00 | | 77 916.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 225.00 | 9 843.00 | | 10 225.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 67 691.00 | 242 142.00 | | 67 691.00 |
| |
| 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 | 808 873.00 | | 96 075.00 | 808 873.00 |
I3 DECREASES Total Financial Fixed Assets | | 20 946.00 | 883 002.00 | |
I4 DECREASES Grand Total | | 20 946.00 | 884 002.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 000.00 | | | 1 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 807 873.00 | | 96 075.00 | 807 873.00 |
| |
| 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 | 1 728.00 | 1 728.00 | | 1 728.00 |
8K Other liabilities (including liabilities related to repo transactions) | 83 747.00 | 83 747.00 | | 83 747.00 |
UL Receivables related to investments | 209 946.00 | | 209 946.00 | 209 946.00 |
VI Group and Associates | 14 262.00 | 14 262.00 | | 14 262.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 209 946.00 | | 209 946.00 | 209 946.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 99 737.00 | 99 737.00 | | 99 737.00 |
