| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 23 332.00 | | 23 332.00 | 23 332.00 |
BH Other financial assets | 7 920.00 | | 7 920.00 | 7 920.00 |
BJ TOTAL (I) | 1 947 550.00 | | 1 947 550.00 | 1 947 550.00 |
BZ Other receivables | 143 281.00 | | 143 281.00 | 143 281.00 |
CF Cash and cash equivalents | 134 160.00 | | 134 160.00 | 134 160.00 |
CJ TOTAL (II) | 277 441.00 | | 277 441.00 | 277 441.00 |
CO Grand total (0 to V) | 2 224 991.00 | | 2 224 991.00 | 2 224 991.00 |
CP Shares due in less than one year | 31 252.00 | | | 31 252.00 |
CU Other investments | 1 916 299.00 | | 1 916 299.00 | 1 916 299.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 360 036.00 | 360 036.00 | | 360 036.00 |
DD Legal reserve (1) | 36 004.00 | 36 004.00 | | 36 004.00 |
DG Other reserves | 1 183 488.00 | 1 015 662.00 | | 1 183 488.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 133 971.00 | 167 826.00 | | 133 971.00 |
DK Regulated provisions | 26 277.00 | 23 731.00 | | 26 277.00 |
DL TOTAL (I) | 1 739 776.00 | 1 603 259.00 | | 1 739 776.00 |
DU Loans and Debts from Credit Institutions (3) | 342 484.00 | 453 964.00 | | 342 484.00 |
DV Miscellaneous Loans and Financial Debts (4) | 128 881.00 | 18 262.00 | | 128 881.00 |
DX Trade payables and related accounts | 13 652.00 | 5 200.00 | | 13 652.00 |
EA Other liabilities | 197.00 | 197.00 | | 197.00 |
EC TOTAL (IV) | 485 214.00 | 477 623.00 | | 485 214.00 |
EE Grand total (I to V) | 2 224 991.00 | 2 080 882.00 | | 2 224 991.00 |
EG Accrued income and payables due within one year | 485 214.00 | 477 623.00 | | 485 214.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 31 310.00 | |
GF Total Operating Expenses (II) | | | 31 310.00 | |
GG - OPERATING RESULT (I - II) | | | -31 310.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 130 000.00 | |
GL Other interest and similar income | | | 45.00 | |
GP Total financial income (V) | | | 130 045.00 | |
GR Interest and similar expenses | | | 4 558.00 | |
GU Total financial expenses (VI) | | | 4 558.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 125 488.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 94 178.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 546.00 | 5 256.00 | | 2 546.00 |
HH Total exceptional expenses (VIII) | 2 546.00 | 5 256.00 | | 2 546.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 546.00 | -5 256.00 | | -2 546.00 |
HK Income tax | -42 339.00 | -58 358.00 | | -42 339.00 |
HL TOTAL REVENUE (I + III + V + VII) | 130 045.00 | 130 008.00 | | 130 045.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -3 926.00 | -37 818.00 | | -3 926.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 133 971.00 | 167 826.00 | | 133 971.00 |
| |
| 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 | 1 947 550.00 | | | 1 947 550.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 947 550.00 | |
I4 DECREASES Grand Total | | | 1 947 550.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 947 550.00 | | | 1 947 550.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 23 731.00 | 2 546.00 | | 23 731.00 |
7C Grand total | 23 731.00 | 2 546.00 | | 23 731.00 |
UJ - Exceptional | | 2 546.00 | | |
| |
| 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 | 13 652.00 | 13 652.00 | | 13 652.00 |
8K Other liabilities (including liabilities related to repo transactions) | 197.00 | 197.00 | | 197.00 |
UL Receivables related to investments | 23 332.00 | 23 332.00 | | 23 332.00 |
UT Other financial assets | 7 920.00 | 7 920.00 | | 7 920.00 |
VG Loans with a maturity of up to one year at origin | 342 484.00 | 342 484.00 | | 342 484.00 |
VI Group and Associates | 128 881.00 | 128 881.00 | | 128 881.00 |
VM Income taxes | 143 281.00 | 143 281.00 | | 143 281.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 174 533.00 | 174 533.00 | | 174 533.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 485 214.00 | 485 214.00 | | 485 214.00 |
