| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 18 571 903.00 | | 18 571 903.00 | 18 571 903.00 |
BJ TOTAL (I) | 18 621 164.00 | | 18 621 164.00 | 18 621 164.00 |
BZ Other receivables | 3 246 697.00 | | 3 246 697.00 | 3 246 697.00 |
CF Cash and cash equivalents | 1 085 620.00 | | 1 085 620.00 | 1 085 620.00 |
CJ TOTAL (II) | 4 332 317.00 | | 4 332 317.00 | 4 332 317.00 |
CO Grand total (0 to V) | 22 953 481.00 | | 22 953 481.00 | 22 953 481.00 |
CU Other investments | 49 261.00 | | 49 261.00 | 49 261.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DH Retained earnings | 11 088 108.00 | 9 798 249.00 | | 11 088 108.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 179 413.00 | 2 089 859.00 | | 179 413.00 |
DL TOTAL (I) | 11 308 221.00 | 11 928 808.00 | | 11 308 221.00 |
DQ Provisions for Expenses | 4 939 658.00 | 2 810 162.00 | | 4 939 658.00 |
DR TOTAL (IV) | 4 939 658.00 | 2 810 162.00 | | 4 939 658.00 |
DU Loans and Debts from Credit Institutions (3) | 4 026 563.00 | 1 931 618.00 | | 4 026 563.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 897 175.00 | 5 824 255.00 | | 1 897 175.00 |
DX Trade payables and related accounts | 52 800.00 | 83 040.00 | | 52 800.00 |
DY Tax and social security liabilities | 127 098.00 | 457 606.00 | | 127 098.00 |
DZ Fixed asset liabilities and related accounts | 1 150.00 | 1 750.00 | | 1 150.00 |
EA Other liabilities | 600 817.00 | 548 068.00 | | 600 817.00 |
EC TOTAL (IV) | 6 705 603.00 | 8 846 336.00 | | 6 705 603.00 |
EE Grand total (I to V) | 22 953 481.00 | 23 585 307.00 | | 22 953 481.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 60 508.00 | |
FX Taxes, duties, and similar payments | | | 12 098.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 72 607.00 | |
GG - OPERATING RESULT (I - II) | | | -72 607.00 | |
GI Supported loss or transferred profit (IV) | | | 52 749.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 111 474.00 | |
GK Income from other securities and fixed asset receivables | | | 35 223.00 | |
GP Total financial income (V) | | | 3 146 697.00 | |
GR Interest and similar expenses | | | 2 714 830.00 | |
GU Total financial expenses (VI) | | | 2 714 830.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 431 867.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 306 511.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 3 371.00 | | |
HD Total exceptional income (VII) | | 3 371.00 | | |
HF Exceptional expenses on capital transactions | | 6 990.00 | | |
HH Total exceptional expenses (VIII) | | 6 990.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -3 619.00 | | |
HK Income tax | 127 098.00 | 1 049 190.00 | | 127 098.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 146 697.00 | 5 316 769.00 | | 3 146 697.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 967 284.00 | 3 226 910.00 | | 2 967 284.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 179 413.00 | 2 089 859.00 | | 179 413.00 |
| |
| 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 | 15 640 102.00 | | 18 354 268.00 | 15 640 102.00 |
I3 DECREASES Total Financial Fixed Assets | | 15 373 206.00 | 18 621 164.00 | |
I4 DECREASES Grand Total | | 15 373 206.00 | 18 621 164.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 640 102.00 | | 18 354 268.00 | 15 640 102.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 2 810 162.00 | 4 939 658.00 | 2 810 162.00 | 2 810 162.00 |
7C Grand total | 2 810 162.00 | 4 939 658.00 | 2 810 162.00 | 2 810 162.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 897 175.00 | | 1 897 175.00 | 1 897 175.00 |
8B Suppliers and Related Accounts | 52 800.00 | 52 800.00 | | 52 800.00 |
8E Income Taxes | 127 098.00 | 127 098.00 | | 127 098.00 |
8J Fixed Asset Liabilities and Related Accounts | 1 150.00 | 1 150.00 | | 1 150.00 |
8K Other liabilities (including liabilities related to repo transactions) | 600 817.00 | 600 817.00 | | 600 817.00 |
UL Receivables related to investments | 18 571 903.00 | | | 18 571 903.00 |
VC Group and associates | 35 223.00 | | | 35 223.00 |
VH Loans with a maturity of more than one year at origin | 4 026 563.00 | | 4 026 563.00 | 4 026 563.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 211 474.00 | | | 3 211 474.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 818 600.00 | 3 246 697.00 | 18 571 903.00 | 21 818 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 705 603.00 | 781 865.00 | 5 923 738.00 | 6 705 603.00 |
