| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 7 586.00 | | 7 586.00 | 7 586.00 |
BJ TOTAL (I) | 1 107 503.00 | | 1 107 503.00 | 1 107 503.00 |
BZ Other receivables | 1 000.00 | | 1 000.00 | 1 000.00 |
CF Cash and cash equivalents | 77 136.00 | | 77 136.00 | 77 136.00 |
CJ TOTAL (II) | 78 136.00 | | 78 136.00 | 78 136.00 |
CO Grand total (0 to V) | 1 185 640.00 | | 1 185 640.00 | 1 185 640.00 |
CP Shares due in less than one year | 86.00 | | | 86.00 |
CU Other investments | 1 099 917.00 | | 1 099 917.00 | 1 099 917.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 364 810.00 | 364 810.00 | | 364 810.00 |
DD Legal reserve (1) | 30 189.00 | 25 594.00 | | 30 189.00 |
DG Other reserves | 537 584.00 | 486 291.00 | | 537 584.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 149 314.00 | 91 888.00 | | 149 314.00 |
DK Regulated provisions | 27 292.00 | 24 043.00 | | 27 292.00 |
DL TOTAL (I) | 1 109 189.00 | 992 625.00 | | 1 109 189.00 |
DU Loans and Debts from Credit Institutions (3) | 75 387.00 | 149 954.00 | | 75 387.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100.00 | 100.00 | | 100.00 |
DX Trade payables and related accounts | 964.00 | 951.00 | | 964.00 |
EC TOTAL (IV) | 76 451.00 | 151 005.00 | | 76 451.00 |
EE Grand total (I to V) | 1 185 640.00 | 1 143 631.00 | | 1 185 640.00 |
EG Accrued income and payables due within one year | 76 450.00 | 151 005.00 | | 76 450.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 251.00 | |
GF Total Operating Expenses (II) | | | 1 251.00 | |
GG - OPERATING RESULT (I - II) | | | -1 251.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 155 046.00 | |
GP Total financial income (V) | | | 155 046.00 | |
GR Interest and similar expenses | | | 1 233.00 | |
GU Total financial expenses (VI) | | | 1 233.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 153 814.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 152 563.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 3 249.00 | 4 785.00 | | 3 249.00 |
HH Total exceptional expenses (VIII) | 3 249.00 | 4 785.00 | | 3 249.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 249.00 | -4 785.00 | | -3 249.00 |
HL TOTAL REVENUE (I + III + V + VII) | 155 046.00 | 99 974.00 | | 155 046.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 732.00 | 8 087.00 | | 5 732.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 149 314.00 | 91 888.00 | | 149 314.00 |
| |
| 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 | 1 097 417.00 | | 10 086.00 | 1 097 417.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 107 503.00 | |
I4 DECREASES Grand Total | | | 1 107 503.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 097 417.00 | | 10 086.00 | 1 097 417.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 24 043.00 | 3 249.00 | | 24 043.00 |
7C Grand total | 24 043.00 | 3 249.00 | | 24 043.00 |
| |
| 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 | 964.00 | 964.00 | | 964.00 |
UL Receivables related to investments | 7 586.00 | 86.00 | 7 500.00 | 7 586.00 |
VG Loans with a maturity of up to one year at origin | 412.00 | 412.00 | | 412.00 |
VH Loans with a maturity of more than one year at origin | 74 974.00 | 74 974.00 | | 74 974.00 |
VI Group and Associates | 100.00 | 100.00 | | 100.00 |
VK Loans repaid during the year | 74 159.00 | | | 74 159.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 000.00 | 1 000.00 | | 1 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 586.00 | 1 086.00 | 7 500.00 | 8 586.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 76 450.00 | 76 450.00 | | 76 450.00 |
