| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 4 419 279.00 | | 4 419 279.00 | 4 419 279.00 |
BJ TOTAL (I) | 6 121 938.00 | | 6 121 938.00 | 6 121 938.00 |
BZ Other receivables | 7 595 331.00 | | 7 595 331.00 | 7 595 331.00 |
CF Cash and cash equivalents | 28 652.00 | | 28 652.00 | 28 652.00 |
CJ TOTAL (II) | 7 623 983.00 | | 7 623 983.00 | 7 623 983.00 |
CO Grand total (0 to V) | 13 745 921.00 | | 13 745 921.00 | 13 745 921.00 |
CU Other investments | 1 702 659.00 | | 1 702 659.00 | 1 702 659.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 244.00 | 15 244.00 | | 15 244.00 |
DF Regulated reserves (1) | 1.00 | 1.00 | | 1.00 |
DG Other reserves | 1 524.00 | 1 524.00 | | 1 524.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 481 341.00 | 5 497 849.00 | | 1 481 341.00 |
DL TOTAL (I) | 1 498 110.00 | 5 514 619.00 | | 1 498 110.00 |
DZ Fixed asset liabilities and related accounts | 12 207 756.00 | 4 441.00 | | 12 207 756.00 |
EA Other liabilities | 40 055.00 | 2 687 363.00 | | 40 055.00 |
EC TOTAL (IV) | 12 247 811.00 | 2 691 804.00 | | 12 247 811.00 |
EE Grand total (I to V) | 13 745 921.00 | 8 206 423.00 | | 13 745 921.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 292.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 8 300.00 | |
GG - OPERATING RESULT (I - II) | | | -8 300.00 | |
GH Attributed profit or transferred loss (III) | | | 1 081 063.00 | |
GI Supported loss or transferred profit (IV) | | | 472.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 453 797.00 | |
GP Total financial income (V) | | | 453 797.00 | |
GR Interest and similar expenses | | | 44 748.00 | |
GU Total financial expenses (VI) | | | 44 748.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 409 049.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 481 341.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 3 019.00 | | | 3 019.00 |
HD Total exceptional income (VII) | 3 019.00 | | | 3 019.00 |
HF Exceptional expenses on capital transactions | 3 019.00 | | | 3 019.00 |
HH Total exceptional expenses (VIII) | 3 019.00 | | | 3 019.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 537 879.00 | 5 548 961.00 | | 1 537 879.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 56 538.00 | 51 111.00 | | 56 538.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 481 341.00 | 5 497 849.00 | | 1 481 341.00 |
| |
| 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 | 8 188 825.00 | | | 8 188 825.00 |
I3 DECREASES Total Financial Fixed Assets | 2 066 887.00 | | 6 121 938.00 | 2 066 887.00 |
I4 DECREASES Grand Total | 2 066 887.00 | | 6 121 938.00 | 2 066 887.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 188 825.00 | | | 8 188 825.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8J Fixed Asset Liabilities and Related Accounts | 12 207 756.00 | 12 207 756.00 | | 12 207 756.00 |
UL Receivables related to investments | 4 419 279.00 | 4 419 279.00 | | 4 419 279.00 |
VC Group and associates | 7 595 331.00 | 7 595 331.00 | | 7 595 331.00 |
VI Group and Associates | 40 055.00 | 40 055.00 | | 40 055.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 014 610.00 | 12 014 610.00 | | 12 014 610.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 247 811.00 | 12 247 811.00 | | 12 247 811.00 |
