| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 92 166.00 | | 92 166.00 | 92 166.00 |
BJ TOTAL (I) | 533 902.00 | | 533 902.00 | 533 902.00 |
BZ Other receivables | 36 514.00 | | 36 514.00 | 36 514.00 |
CF Cash and cash equivalents | 21 786.00 | | 21 786.00 | 21 786.00 |
CJ TOTAL (II) | 58 301.00 | | 58 301.00 | 58 301.00 |
CO Grand total (0 to V) | 592 204.00 | | 592 204.00 | 592 204.00 |
CU Other investments | 441 735.00 | | 441 735.00 | 441 735.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 33 400.00 | | | 33 400.00 |
DD Legal reserve (1) | 3 340.00 | | | 3 340.00 |
DG Other reserves | 298 401.00 | | | 298 401.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 108 798.00 | | | 108 798.00 |
DK Regulated provisions | 11 735.00 | | | 11 735.00 |
DL TOTAL (I) | 455 675.00 | | | 455 675.00 |
DV Miscellaneous Loans and Financial Debts (4) | 122 851.00 | | | 122 851.00 |
DX Trade payables and related accounts | 4 100.00 | | | 4 100.00 |
DY Tax and social security liabilities | 9 577.00 | | | 9 577.00 |
EC TOTAL (IV) | 136 528.00 | | | 136 528.00 |
EE Grand total (I to V) | 592 204.00 | | | 592 204.00 |
EG Accrued income and payables due within one year | 68 677.00 | | | 68 677.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 757.00 | |
GF Total Operating Expenses (II) | | | 5 757.00 | |
GG - OPERATING RESULT (I - II) | | | -5 757.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 110 000.00 | |
GK Income from other securities and fixed asset receivables | | | 2 041.00 | |
GP Total financial income (V) | | | 112 041.00 | |
GR Interest and similar expenses | | | 2 605.00 | |
GU Total financial expenses (VI) | | | 2 605.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 109 435.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 103 677.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 580.00 | | | 580.00 |
HH Total exceptional expenses (VIII) | 580.00 | | | 580.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -580.00 | | | -580.00 |
HK Income tax | -5 701.00 | | | -5 701.00 |
HL TOTAL REVENUE (I + III + V + VII) | 112 041.00 | | | 112 041.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 242.00 | | | 3 242.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 108 798.00 | | | 108 798.00 |
| |
| 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 | 559 263.00 | | | 559 263.00 |
I3 DECREASES Total Financial Fixed Assets | | 25 361.00 | 533 902.00 | |
I4 DECREASES Grand Total | | 25 361.00 | 533 902.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 559 263.00 | | | 559 263.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 11 155.00 | 580.00 | | 11 155.00 |
7C Grand total | 11 155.00 | 580.00 | | 11 155.00 |
UJ - Exceptional | | 580.00 | | |
| |
| 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 | 4 100.00 | 4 100.00 | | 4 100.00 |
8E Income Taxes | 9 577.00 | 9 577.00 | | 9 577.00 |
UL Receivables related to investments | 92 166.00 | | 92 166.00 | 92 166.00 |
VC Group and associates | 36 058.00 | 36 058.00 | | 36 058.00 |
VI Group and Associates | 122 851.00 | 55 000.00 | 67 851.00 | 122 851.00 |
VK Loans repaid during the year | 129 931.00 | | | 129 931.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 456.00 | 456.00 | | 456.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 128 681.00 | 36 514.00 | 92 166.00 | 128 681.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 136 528.00 | 68 677.00 | 67 851.00 | 136 528.00 |
