| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 930 237.00 | | 930 237.00 | 930 237.00 |
CF Cash and cash equivalents | 10 408.00 | | 10 408.00 | 10 408.00 |
CJ TOTAL (II) | 10 408.00 | | 10 408.00 | 10 408.00 |
CO Grand total (0 to V) | 940 645.00 | | 940 645.00 | 940 645.00 |
CS Evaluated investments - equity method | 930 237.00 | | 930 237.00 | 930 237.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 86 063.00 | | | 86 063.00 |
DK Regulated provisions | 5 227.00 | | | 5 227.00 |
DL TOTAL (I) | 92 290.00 | | | 92 290.00 |
DU Loans and Debts from Credit Institutions (3) | 820 941.00 | | | 820 941.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 181.00 | | | 26 181.00 |
DX Trade payables and related accounts | 1 232.00 | | | 1 232.00 |
EC TOTAL (IV) | 848 355.00 | | | 848 355.00 |
EE Grand total (I to V) | 940 645.00 | | | 940 645.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 048.00 | |
GF Total Operating Expenses (II) | | | 5 048.00 | |
GG - OPERATING RESULT (I - II) | | | -5 048.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 103 979.00 | |
GP Total financial income (V) | | | 103 979.00 | |
GR Interest and similar expenses | | | 7 641.00 | |
GU Total financial expenses (VI) | | | 7 641.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 96 338.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 91 290.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 5 227.00 | | | 5 227.00 |
HH Total exceptional expenses (VIII) | 5 227.00 | | | 5 227.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 227.00 | | | -5 227.00 |
HL TOTAL REVENUE (I + III + V + VII) | 103 979.00 | | | 103 979.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 916.00 | | | 17 916.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 86 063.00 | | | 86 063.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 5 227.00 | | |
7C Grand total | | 5 227.00 | | |
UJ - Exceptional | | 5 227.00 | | |
| |
| 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 | 1 232.00 | 1 232.00 | | 1 232.00 |
8K Other liabilities (including liabilities related to repo transactions) | 432.00 | 432.00 | | 432.00 |
VH Loans with a maturity of more than one year at origin | 820 941.00 | 63 464.00 | 257 954.00 | 820 941.00 |
VI Group and Associates | 25 749.00 | 25 749.00 | | 25 749.00 |
VJ Loans taken out during the year | 884 000.00 | | | 884 000.00 |
VK Loans repaid during the year | 63 059.00 | | | 63 059.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 848 354.00 | 90 877.00 | 257 954.00 | 848 354.00 |
