| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 5 391 951.00 | | 5 391 951.00 | 5 391 951.00 |
BJ TOTAL (I) | 82 572 047.00 | | 82 572 047.00 | 82 572 047.00 |
CF Cash and cash equivalents | 1 648 360.00 | | 1 648 360.00 | 1 648 360.00 |
CJ TOTAL (II) | 1 648 360.00 | | 1 648 360.00 | 1 648 360.00 |
CO Grand total (0 to V) | 84 220 406.00 | | 84 220 406.00 | 84 220 406.00 |
CU Other investments | 77 180 096.00 | | 77 180 096.00 | 77 180 096.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 26 432 368.00 | 26 432 368.00 | | 26 432 368.00 |
DD Legal reserve (1) | 2 235 916.00 | 2 043 237.00 | | 2 235 916.00 |
DH Retained earnings | | 2 579.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 023 244.00 | 3 853 594.00 | | 4 023 244.00 |
DL TOTAL (I) | 32 691 528.00 | 32 331 777.00 | | 32 691 528.00 |
DU Loans and Debts from Credit Institutions (3) | 17.00 | 17.00 | | 17.00 |
DV Miscellaneous Loans and Financial Debts (4) | 51 524 795.00 | 50 499 000.00 | | 51 524 795.00 |
DX Trade payables and related accounts | 4 067.00 | 4 048.00 | | 4 067.00 |
EC TOTAL (IV) | 51 528 878.00 | 50 503 065.00 | | 51 528 878.00 |
EE Grand total (I to V) | 84 220 406.00 | 82 834 842.00 | | 84 220 406.00 |
EI Including equity loans | 51 524 795.00 | | | 51 524 795.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 351 329.00 | |
GF Total Operating Expenses (II) | | | 351 329.00 | |
GG - OPERATING RESULT (I - II) | | | -351 329.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 400 367.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 5 400 367.00 | |
GR Interest and similar expenses | | | 1 025 795.00 | |
GU Total financial expenses (VI) | | | 1 025 795.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 374 572.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 023 244.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 400 367.00 | 5 289 367.00 | | 5 400 367.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 377 124.00 | 1 435 773.00 | | 1 377 124.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 023 244.00 | 3 853 594.00 | | 4 023 244.00 |
| |
| 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 | 82 538 213.00 | | 5 400 367.00 | 82 538 213.00 |
I3 DECREASES Total Financial Fixed Assets | 5 366 533.00 | | 82 572 047.00 | 5 366 533.00 |
I4 DECREASES Grand Total | 5 366 533.00 | | 82 572 047.00 | 5 366 533.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 82 538 213.00 | | 5 400 367.00 | 82 538 213.00 |
| |
| 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 | 4 067.00 | 4 067.00 | | 4 067.00 |
UL Receivables related to investments | 5 391 951.00 | 5 391 951.00 | | 5 391 951.00 |
VG Loans with a maturity of up to one year at origin | 17.00 | 17.00 | | 17.00 |
VI Group and Associates | 51 524 795.00 | 1 025 795.00 | | 51 524 795.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 391 951.00 | 5 391 951.00 | | 5 391 951.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 51 528 878.00 | 1 029 879.00 | | 51 528 878.00 |
