| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 726 677.00 | | 726 677.00 | 726 677.00 |
BZ Other receivables | 65 732.00 | | 65 732.00 | 65 732.00 |
CF Cash and cash equivalents | 5 275.00 | | 5 275.00 | 5 275.00 |
CJ TOTAL (II) | 71 007.00 | | 71 007.00 | 71 007.00 |
CO Grand total (0 to V) | 797 684.00 | | 797 684.00 | 797 684.00 |
CU Other investments | 726 677.00 | | 726 677.00 | 726 677.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 261 450.00 | | | 261 450.00 |
DD Legal reserve (1) | 6 545.00 | | | 6 545.00 |
DG Other reserves | 124 350.00 | | | 124 350.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 100 823.00 | | | 100 823.00 |
DK Regulated provisions | 10 965.00 | | | 10 965.00 |
DL TOTAL (I) | 504 133.00 | | | 504 133.00 |
DU Loans and Debts from Credit Institutions (3) | 176 027.00 | | | 176 027.00 |
DV Miscellaneous Loans and Financial Debts (4) | 116 164.00 | | | 116 164.00 |
DX Trade payables and related accounts | 1 360.00 | | | 1 360.00 |
EC TOTAL (IV) | 293 550.00 | | | 293 550.00 |
EE Grand total (I to V) | 797 684.00 | | | 797 684.00 |
EG Accrued income and payables due within one year | 176 094.00 | | | 176 094.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 449.00 | |
GF Total Operating Expenses (II) | | | 1 449.00 | |
GG - OPERATING RESULT (I - II) | | | -1 449.00 | |
GP Total financial income (V) | | | 111 136.00 | |
GR Interest and similar expenses | | | 6 282.00 | |
GU Total financial expenses (VI) | | | 6 282.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 104 854.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 103 405.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 2 582.00 | | | 2 582.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 582.00 | | | -2 582.00 |
HL TOTAL REVENUE (I + III + V + VII) | 111 136.00 | | | 111 136.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 313.00 | | | 10 313.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 100 823.00 | | | 100 823.00 |
| |
| 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 | 724 409.00 | | 2 268.00 | 724 409.00 |
I3 DECREASES Total Financial Fixed Assets | | | 726 677.00 | |
I4 DECREASES Grand Total | | | 726 677.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 724 409.00 | | 2 268.00 | 724 409.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 8 384.00 | 2 582.00 | | 8 384.00 |
7C Grand total | 8 384.00 | 2 582.00 | | 8 384.00 |
UJ - Exceptional | | 2 582.00 | | |
| |
| 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 | 1 360.00 | 1 360.00 | | 1 360.00 |
VC Group and associates | 14 732.00 | 14 732.00 | | 14 732.00 |
VH Loans with a maturity of more than one year at origin | 176 027.00 | 58 570.00 | 117 457.00 | 176 027.00 |
VI Group and Associates | 116 164.00 | 116 164.00 | | 116 164.00 |
VK Loans repaid during the year | 57 129.00 | | | 57 129.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 51 000.00 | 51 000.00 | | 51 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 65 732.00 | 65 732.00 | | 65 732.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 293 550.00 | 176 094.00 | 117 457.00 | 293 550.00 |
