| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 15 123 291.00 | | 15 123 291.00 | 15 123 291.00 |
CF Cash and cash equivalents | 212 583.00 | | 212 583.00 | 212 583.00 |
CJ TOTAL (II) | 212 583.00 | | 212 583.00 | 212 583.00 |
CO Grand total (0 to V) | 15 335 874.00 | | 15 335 874.00 | 15 335 874.00 |
CS Evaluated investments - equity method | 15 123 291.00 | | 15 123 291.00 | 15 123 291.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 136 900.00 | 136 900.00 | | 136 900.00 |
DB Share, merger, contribution premiums, etc. | 10 264 027.00 | 10 264 027.00 | | 10 264 027.00 |
DD Legal reserve (1) | 16 738.00 | 16 738.00 | | 16 738.00 |
DH Retained earnings | 1 869 999.00 | 1 759 321.00 | | 1 869 999.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 108 164.00 | 110 678.00 | | 108 164.00 |
DK Regulated provisions | 33 879.00 | 33 879.00 | | 33 879.00 |
DL TOTAL (I) | 12 429 706.00 | 12 321 543.00 | | 12 429 706.00 |
DU Loans and Debts from Credit Institutions (3) | 190.00 | 187.00 | | 190.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 901 627.00 | 2 868 072.00 | | 2 901 627.00 |
DX Trade payables and related accounts | 4 351.00 | 3 490.00 | | 4 351.00 |
EC TOTAL (IV) | 2 906 168.00 | 2 871 749.00 | | 2 906 168.00 |
EE Grand total (I to V) | 15 335 874.00 | 15 193 291.00 | | 15 335 874.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 143.00 | |
GF Total Operating Expenses (II) | | | 7 143.00 | |
GG - OPERATING RESULT (I - II) | | | -7 143.00 | |
GP Total financial income (V) | | | 148 862.00 | |
GU Total financial expenses (VI) | | | 33 555.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 115 307.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 108 164.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 200 000.00 | | |
HH Total exceptional expenses (VIII) | | 200 000.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 148 862.00 | 348 263.00 | | 148 862.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 40 698.00 | 237 584.00 | | 40 698.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 108 164.00 | 110 678.00 | | 108 164.00 |
| |
| 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 | 4 351.00 | 4 351.00 | | 4 351.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 901 627.00 | 2 901 627.00 | | 2 901 627.00 |
UL Receivables related to investments | 13 581 990.00 | 6 081 990.00 | 7 500 000.00 | 13 581 990.00 |
VG Loans with a maturity of up to one year at origin | 190.00 | 190.00 | | 190.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 581 990.00 | 6 081 990.00 | 7 500 000.00 | 13 581 990.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 906 168.00 | 2 906 168.00 | | 2 906 168.00 |
