| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 14 859 970.00 | | 14 859 970.00 | 14 859 970.00 |
CF Cash and cash equivalents | 26 093.00 | | 26 093.00 | 26 093.00 |
CH Prepaid expenses | 579.00 | | 579.00 | 579.00 |
CJ TOTAL (II) | 26 672.00 | | 26 672.00 | 26 672.00 |
CO Grand total (0 to V) | 14 886 642.00 | | 14 886 642.00 | 14 886 642.00 |
CU Other investments | 14 859 970.00 | | 14 859 970.00 | 14 859 970.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 055 000.00 | 8 055 000.00 | | 8 055 000.00 |
DH Retained earnings | -861 255.00 | | | -861 255.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 209 425.00 | -55 755.00 | | 1 209 425.00 |
DK Regulated provisions | 62 102.00 | 20 701.00 | | 62 102.00 |
DL TOTAL (I) | 8 465 271.00 | 8 019 945.00 | | 8 465 271.00 |
DU Loans and Debts from Credit Institutions (3) | 2 409 250.00 | 2 802 698.00 | | 2 409 250.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 55.00 | | |
DX Trade payables and related accounts | 21 120.00 | 215 538.00 | | 21 120.00 |
DZ Fixed asset liabilities and related accounts | 3 991 000.00 | 3 570 000.00 | | 3 991 000.00 |
EC TOTAL (IV) | 6 421 370.00 | 6 588 291.00 | | 6 421 370.00 |
EE Grand total (I to V) | 14 886 642.00 | 14 608 236.00 | | 14 886 642.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 48 196.00 | |
FX Taxes, duties, and similar payments | | | 172.00 | |
GF Total Operating Expenses (II) | | | 48 368.00 | |
GG - OPERATING RESULT (I - II) | | | -48 368.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 316 526.00 | |
GP Total financial income (V) | | | 1 316 526.00 | |
GR Interest and similar expenses | | | 17 331.00 | |
GU Total financial expenses (VI) | | | 17 331.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 299 194.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 250 826.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 41 401.00 | 20 701.00 | | 41 401.00 |
HH Total exceptional expenses (VIII) | 41 401.00 | 20 701.00 | | 41 401.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -41 401.00 | -20 701.00 | | -41 401.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 316 526.00 | | | 1 316 526.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 107 101.00 | 55 755.00 | | 107 101.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 209 425.00 | -55 755.00 | | 1 209 425.00 |
| |
| 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 | 14 326 704.00 | | 533 266.00 | 14 326 704.00 |
I3 DECREASES Total Financial Fixed Assets | | | 14 859 970.00 | |
I4 DECREASES Grand Total | | | 14 859 970.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 326 704.00 | | 533 266.00 | 14 326 704.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 20 701.00 | 41 401.00 | | 20 701.00 |
7C Grand total | 20 701.00 | 41 401.00 | | 20 701.00 |
UJ - Exceptional | | 41 401.00 | | |
| |
| 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 | 21 120.00 | 21 120.00 | | 21 120.00 |
8J Fixed Asset Liabilities and Related Accounts | 3 991 000.00 | | 3 991 000.00 | 3 991 000.00 |
VG Loans with a maturity of up to one year at origin | 9 278.00 | 9 278.00 | | 9 278.00 |
VH Loans with a maturity of more than one year at origin | 2 399 972.00 | 400 000.00 | 1 599 998.00 | 2 399 972.00 |
VK Loans repaid during the year | 400 028.00 | | | 400 028.00 |
VS Prepaid expenses | 579.00 | | | 579.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 579.00 | 579.00 | | 579.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 421 370.00 | 430 398.00 | 5 590 998.00 | 6 421 370.00 |
