| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 469 332.00 | | 469 332.00 | 469 332.00 |
BH Other financial assets | 10 604.00 | | 10 604.00 | 10 604.00 |
BJ TOTAL (I) | 2 443 210.00 | | 2 443 210.00 | 2 443 210.00 |
BZ Other receivables | 183 876.00 | | 183 876.00 | 183 876.00 |
CF Cash and cash equivalents | 179 237.00 | | 179 237.00 | 179 237.00 |
CH Prepaid expenses | 108.00 | | 108.00 | 108.00 |
CJ TOTAL (II) | 363 221.00 | | 363 221.00 | 363 221.00 |
CO Grand total (0 to V) | 2 806 430.00 | | 2 806 430.00 | 2 806 430.00 |
CP Shares due in less than one year | 479 936.00 | | | 479 936.00 |
CU Other investments | 1 963 274.00 | | 1 963 274.00 | 1 963 274.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 961 590.00 | 961 590.00 | | 961 590.00 |
DD Legal reserve (1) | 96 159.00 | 96 159.00 | | 96 159.00 |
DG Other reserves | 945 245.00 | 770 284.00 | | 945 245.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 193 741.00 | 174 961.00 | | 193 741.00 |
DK Regulated provisions | 37 784.00 | 32 622.00 | | 37 784.00 |
DL TOTAL (I) | 2 234 519.00 | 2 035 616.00 | | 2 234 519.00 |
DU Loans and Debts from Credit Institutions (3) | 569 203.00 | 653 379.00 | | 569 203.00 |
DV Miscellaneous Loans and Financial Debts (4) | 781.00 | 1 025.00 | | 781.00 |
DX Trade payables and related accounts | 1 678.00 | 952.00 | | 1 678.00 |
EA Other liabilities | 250.00 | | | 250.00 |
EC TOTAL (IV) | 571 911.00 | 655 355.00 | | 571 911.00 |
EE Grand total (I to V) | 2 806 430.00 | 2 690 971.00 | | 2 806 430.00 |
EG Accrued income and payables due within one year | 87 196.00 | 86 152.00 | | 87 196.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 266.00 | |
GF Total Operating Expenses (II) | | | 4 266.00 | |
GG - OPERATING RESULT (I - II) | | | -4 266.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 205 453.00 | |
GP Total financial income (V) | | | 205 453.00 | |
GR Interest and similar expenses | | | 2 284.00 | |
GU Total financial expenses (VI) | | | 2 284.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 203 169.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 198 903.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 5 162.00 | 7 557.00 | | 5 162.00 |
HH Total exceptional expenses (VIII) | 5 162.00 | 7 557.00 | | 5 162.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 162.00 | -7 557.00 | | -5 162.00 |
HL TOTAL REVENUE (I + III + V + VII) | 205 453.00 | 189 181.00 | | 205 453.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 712.00 | 14 220.00 | | 11 712.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 193 741.00 | 174 961.00 | | 193 741.00 |
| |
| 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 | 2 354 271.00 | | 88 938.00 | 2 354 271.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 443 210.00 | |
I4 DECREASES Grand Total | | | 2 443 210.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 354 271.00 | | 88 938.00 | 2 354 271.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 32 622.00 | 5 162.00 | | 32 622.00 |
7C Grand total | 32 622.00 | 5 162.00 | | 32 622.00 |
UJ - Exceptional | | 5 162.00 | | |
| |
| 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 | 1 678.00 | 1 678.00 | | 1 678.00 |
8K Other liabilities (including liabilities related to repo transactions) | 250.00 | 250.00 | | 250.00 |
UL Receivables related to investments | 469 332.00 | 469 332.00 | | 469 332.00 |
UT Other financial assets | 10 604.00 | 10 604.00 | | 10 604.00 |
VC Group and associates | 180 124.00 | 180 124.00 | | 180 124.00 |
VH Loans with a maturity of more than one year at origin | 569 203.00 | 84 488.00 | 341 095.00 | 569 203.00 |
VI Group and Associates | 781.00 | 781.00 | | 781.00 |
VK Loans repaid during the year | 84 176.00 | | | 84 176.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 752.00 | 3 752.00 | | 3 752.00 |
VS Prepaid expenses | 108.00 | 108.00 | | 108.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 663 920.00 | 663 920.00 | | 663 920.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 571 911.00 | 87 196.00 | 341 095.00 | 571 911.00 |
