| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 148 250.00 | | 148 250.00 | 148 250.00 |
BD Other fixed assets | 1 735.00 | | 1 735.00 | 1 735.00 |
BJ TOTAL (I) | 437 934.00 | | 437 934.00 | 437 934.00 |
CF Cash and cash equivalents | 54 172.00 | | 54 172.00 | 54 172.00 |
CJ TOTAL (II) | 54 172.00 | | 54 172.00 | 54 172.00 |
CO Grand total (0 to V) | 492 106.00 | | 492 106.00 | 492 106.00 |
CU Other investments | 287 950.00 | | 287 950.00 | 287 950.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 137 970.00 | 137 970.00 | | 137 970.00 |
DD Legal reserve (1) | 13 797.00 | 13 797.00 | | 13 797.00 |
DG Other reserves | 193 748.00 | 186 457.00 | | 193 748.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 235.00 | 21 291.00 | | 33 235.00 |
DK Regulated provisions | 12 460.00 | 12 460.00 | | 12 460.00 |
DL TOTAL (I) | 391 210.00 | 371 975.00 | | 391 210.00 |
DU Loans and Debts from Credit Institutions (3) | 23 893.00 | 47 381.00 | | 23 893.00 |
DV Miscellaneous Loans and Financial Debts (4) | 68 215.00 | 63 296.00 | | 68 215.00 |
DX Trade payables and related accounts | 3 376.00 | 1 954.00 | | 3 376.00 |
DY Tax and social security liabilities | 5 413.00 | 6 626.00 | | 5 413.00 |
EC TOTAL (IV) | 100 896.00 | 119 257.00 | | 100 896.00 |
EE Grand total (I to V) | 492 106.00 | 491 232.00 | | 492 106.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 5.00 | |
FW Other purchases and external expenses | | | 3 034.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 3 034.00 | |
GG - OPERATING RESULT (I - II) | | | -3 034.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 741.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GP Total financial income (V) | | | 40 741.00 | |
GR Interest and similar expenses | | | 767.00 | |
GT Net expenses on sales of marketable securities | | | 8.00 | |
GU Total financial expenses (VI) | | | 767.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 39 975.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 941.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2.00 | | | 2.00 |
HD Total exceptional income (VII) | 2.00 | | | 2.00 |
HG Exceptional depreciation and provisions | | 2 189.00 | | |
HH Total exceptional expenses (VIII) | | 2 189.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2.00 | -2 189.00 | | 2.00 |
HK Income tax | 3 708.00 | 3 612.00 | | 3 708.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 743.00 | 30 741.00 | | 40 743.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 508.00 | 9 450.00 | | 7 508.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 235.00 | 21 291.00 | | 33 235.00 |
| |
| 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 | 437 193.00 | | | 437 193.00 |
I3 DECREASES Total Financial Fixed Assets | -741.00 | | 437 934.00 | -741.00 |
I4 DECREASES Grand Total | -741.00 | | 437 934.00 | -741.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 437 193.00 | | | 437 193.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 12 460.00 | | | 12 460.00 |
7C Grand total | 12 460.00 | | | 12 460.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 3 376.00 | 3 376.00 | | 3 376.00 |
8E Income Taxes | 5 413.00 | 5 413.00 | | 5 413.00 |
UL Receivables related to investments | 148 250.00 | | 148 250.00 | 148 250.00 |
VH Loans with a maturity of more than one year at origin | 23 893.00 | 23 893.00 | | 23 893.00 |
VI Group and Associates | 68 215.00 | 68 215.00 | | 68 215.00 |
VK Loans repaid during the year | 23 380.00 | | | 23 380.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 148 250.00 | | 148 250.00 | 148 250.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 100 896.00 | 100 896.00 | | 100 896.00 |
