| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 191.00 | | 191.00 | 191.00 |
BJ TOTAL (I) | 5 874 857.00 | 222 695.00 | 5 652 162.00 | 5 874 857.00 |
BZ Other receivables | 796 867.00 | 524 329.00 | 272 538.00 | 796 867.00 |
CF Cash and cash equivalents | 2 118.00 | | 2 118.00 | 2 118.00 |
CJ TOTAL (II) | 798 984.00 | 524 329.00 | 274 655.00 | 798 984.00 |
CO Grand total (0 to V) | 6 673 842.00 | 747 024.00 | 5 926 818.00 | 6 673 842.00 |
CU Other investments | 5 874 666.00 | 222 695.00 | 5 651 971.00 | 5 874 666.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 965 915.00 | 2 965 915.00 | | 2 965 915.00 |
DD Legal reserve (1) | 296 592.00 | 320 020.00 | | 296 592.00 |
DH Retained earnings | 35 387.00 | 428.00 | | 35 387.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 495 100.00 | 358 272.00 | | 495 100.00 |
DL TOTAL (I) | 3 792 994.00 | 3 644 636.00 | | 3 792 994.00 |
DU Loans and Debts from Credit Institutions (3) | 832 611.00 | | | 832 611.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 293 494.00 | 962 012.00 | | 1 293 494.00 |
DX Trade payables and related accounts | 7 300.00 | 7 020.00 | | 7 300.00 |
DY Tax and social security liabilities | 419.00 | | | 419.00 |
EC TOTAL (IV) | 2 133 824.00 | 969 032.00 | | 2 133 824.00 |
EE Grand total (I to V) | 5 926 818.00 | 4 613 667.00 | | 5 926 818.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 27 643.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 27 718.00 | |
GG - OPERATING RESULT (I - II) | | | -27 718.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 579 019.00 | |
GL Other interest and similar income | | | 58 210.00 | |
GP Total financial income (V) | | | 637 229.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 115 706.00 | |
GU Total financial expenses (VI) | | | 115 706.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 521 523.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 493 805.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 295.00 | | | 1 295.00 |
HD Total exceptional income (VII) | 1 295.00 | | | 1 295.00 |
HG Exceptional depreciation and provisions | | 74 207.00 | | |
HH Total exceptional expenses (VIII) | | 74 207.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 295.00 | -74 207.00 | | 1 295.00 |
HL TOTAL REVENUE (I + III + V + VII) | 638 524.00 | 534 976.00 | | 638 524.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 143 424.00 | 176 703.00 | | 143 424.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 495 100.00 | 358 272.00 | | 495 100.00 |
| |
| 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 | 4 775 639.00 | | 1 433 916.00 | 4 775 639.00 |
I3 DECREASES Total Financial Fixed Assets | | 334 697.00 | 5 874 857.00 | |
I4 DECREASES Grand Total | | 334 697.00 | 5 874 857.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 775 639.00 | | 1 433 916.00 | 4 775 639.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 375 130.00 | | | 375 130.00 |
7B Total provisions for depreciation | 840 845.00 | | | 840 845.00 |
7C Grand total | 840 845.00 | | | 840 845.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 7 300.00 | 7 300.00 | | 7 300.00 |
UT Other financial assets | 191.00 | | | 191.00 |
VC Group and associates | 796 867.00 | | | 796 867.00 |
VH Loans with a maturity of more than one year at origin | 832 611.00 | 832 611.00 | | 832 611.00 |
VI Group and Associates | 1 293 494.00 | 1 293 494.00 | | 1 293 494.00 |
VJ Loans taken out during the year | 879 900.00 | | | 879 900.00 |
VK Loans repaid during the year | 47 289.00 | | | 47 289.00 |
VQ Other Taxes, Duties, and Similar Debts | 419.00 | 419.00 | | 419.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 797 058.00 | 796 867.00 | 191.00 | 797 058.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 133 824.00 | 2 133 824.00 | | 2 133 824.00 |
