| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 67 685.00 | | 67 685.00 | 67 685.00 |
BJ TOTAL (I) | 886 319.00 | | 886 319.00 | 886 319.00 |
BZ Other receivables | 10 180.00 | | 10 180.00 | 10 180.00 |
CF Cash and cash equivalents | 9 126.00 | | 9 126.00 | 9 126.00 |
CJ TOTAL (II) | 19 307.00 | | 19 307.00 | 19 307.00 |
CO Grand total (0 to V) | 905 626.00 | | 905 626.00 | 905 626.00 |
CU Other investments | 818 634.00 | | 818 634.00 | 818 634.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 92 000.00 | 92 000.00 | | 92 000.00 |
DD Legal reserve (1) | 9 200.00 | 9 200.00 | | 9 200.00 |
DG Other reserves | 469 739.00 | 469 714.00 | | 469 739.00 |
DH Retained earnings | | -39 769.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 126 769.00 | 134 669.00 | | 126 769.00 |
DL TOTAL (I) | 697 708.00 | 665 814.00 | | 697 708.00 |
DU Loans and Debts from Credit Institutions (3) | 196 296.00 | 215 986.00 | | 196 296.00 |
DV Miscellaneous Loans and Financial Debts (4) | 336.00 | 24 977.00 | | 336.00 |
DX Trade payables and related accounts | 6 420.00 | 7 092.00 | | 6 420.00 |
EA Other liabilities | 4 866.00 | 4 850.00 | | 4 866.00 |
EC TOTAL (IV) | 207 918.00 | 252 905.00 | | 207 918.00 |
EE Grand total (I to V) | 905 625.00 | 918 719.00 | | 905 625.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 650.00 | |
GF Total Operating Expenses (II) | | | 9 650.00 | |
GG - OPERATING RESULT (I - II) | | | -9 650.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 72 291.00 | |
GL Other interest and similar income | | | 1 507.00 | |
GM Reversals of provisions and transfers of expenses | | | 65 855.00 | |
GP Total financial income (V) | | | 139 653.00 | |
GR Interest and similar expenses | | | 3 234.00 | |
GU Total financial expenses (VI) | | | 3 234.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 136 419.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 126 769.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 48.00 | | |
HD Total exceptional income (VII) | | 48.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 48.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 139 653.00 | 143 935.00 | | 139 653.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 884.00 | 9 266.00 | | 12 884.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 126 769.00 | 134 669.00 | | 126 769.00 |
| |
| 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 | 962 521.00 | | | 962 521.00 |
I3 DECREASES Total Financial Fixed Assets | 76 203.00 | | 886 319.00 | 76 203.00 |
I4 DECREASES Grand Total | 76 203.00 | | 886 319.00 | 76 203.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 962 521.00 | | | 962 521.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 65 855.00 | | 65 855.00 | 65 855.00 |
7C Grand total | 65 855.00 | | 65 855.00 | 65 855.00 |
UG - Financial | | | 65 855.00 | |
| |
| 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 | 6 420.00 | 6 420.00 | | 6 420.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 866.00 | 4 866.00 | | 4 866.00 |
UL Receivables related to investments | 67 685.00 | | 67 685.00 | 67 685.00 |
VC Group and associates | 10 180.00 | 10 180.00 | | 10 180.00 |
VH Loans with a maturity of more than one year at origin | 196 296.00 | 21 889.00 | 85 555.00 | 196 296.00 |
VI Group and Associates | 336.00 | 336.00 | | 336.00 |
VK Loans repaid during the year | 20 691.00 | | | 20 691.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 77 866.00 | 10 180.00 | 67 685.00 | 77 866.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 207 918.00 | 33 511.00 | 85 555.00 | 207 918.00 |
