| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 352 836.00 | | 352 836.00 | 352 836.00 |
CF Cash and cash equivalents | 30 951.00 | | 30 951.00 | 30 951.00 |
CJ TOTAL (II) | 30 951.00 | | 30 951.00 | 30 951.00 |
CO Grand total (0 to V) | 383 787.00 | | 383 787.00 | 383 787.00 |
CU Other investments | 352 836.00 | | 352 836.00 | 352 836.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 50 593.00 | 19 134.00 | | 50 593.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42 888.00 | 31 458.00 | | 42 888.00 |
DK Regulated provisions | 502.00 | 312.00 | | 502.00 |
DL TOTAL (I) | 104 984.00 | 61 905.00 | | 104 984.00 |
DS Convertible Bond Issues | 1 049.00 | 1 255.00 | | 1 049.00 |
DU Loans and Debts from Credit Institutions (3) | 253 247.00 | 302 783.00 | | 253 247.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 656.00 | 14 565.00 | | 18 656.00 |
DX Trade payables and related accounts | 762.00 | 744.00 | | 762.00 |
DY Tax and social security liabilities | 3 947.00 | 1 999.00 | | 3 947.00 |
EA Other liabilities | 1 140.00 | 997.00 | | 1 140.00 |
EC TOTAL (IV) | 278 802.00 | 322 343.00 | | 278 802.00 |
EE Grand total (I to V) | 383 787.00 | 384 248.00 | | 383 787.00 |
EG Accrued income and payables due within one year | 75 569.00 | 69 212.00 | | 75 569.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 290.00 | |
GF Total Operating Expenses (II) | | | 1 290.00 | |
GG - OPERATING RESULT (I - II) | | | -1 290.00 | |
GL Other interest and similar income | | | 55 882.00 | |
GP Total financial income (V) | | | 55 882.00 | |
GR Interest and similar expenses | | | 2 013.00 | |
GU Total financial expenses (VI) | | | 2 013.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 53 868.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 52 578.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 190.00 | 190.00 | | 190.00 |
HH Total exceptional expenses (VIII) | 190.00 | 190.00 | | 190.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -190.00 | -190.00 | | -190.00 |
HK Income tax | 9 499.00 | 5 551.00 | | 9 499.00 |
HL TOTAL REVENUE (I + III + V + VII) | 55 882.00 | 40 980.00 | | 55 882.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 993.00 | 9 521.00 | | 12 993.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 42 888.00 | 31 458.00 | | 42 888.00 |
| |
| 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 | 352 836.00 | | | 352 836.00 |
I3 DECREASES Total Financial Fixed Assets | | | 352 836.00 | |
I4 DECREASES Grand Total | | | 352 836.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 352 836.00 | | | 352 836.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 312.00 | 190.00 | | 312.00 |
7C Grand total | 312.00 | 190.00 | | 312.00 |
UJ - Exceptional | | 190.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 1 049.00 | 1 049.00 | | 1 049.00 |
8B Suppliers and Related Accounts | 762.00 | 762.00 | | 762.00 |
8E Income Taxes | 3 947.00 | 3 947.00 | | 3 947.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 140.00 | 1 140.00 | | 1 140.00 |
VH Loans with a maturity of more than one year at origin | 253 247.00 | 50 014.00 | 203 232.00 | 253 247.00 |
VI Group and Associates | 18 656.00 | 18 656.00 | | 18 656.00 |
VK Loans repaid during the year | 49 535.00 | | | 49 535.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 278 802.00 | 75 569.00 | 203 232.00 | 278 802.00 |
