| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 91 200.00 | | 91 200.00 | 91 200.00 |
BJ TOTAL (I) | 2 048 453.00 | | 2 048 453.00 | 2 048 453.00 |
BZ Other receivables | 1 414 270.00 | | 1 414 270.00 | 1 414 270.00 |
CF Cash and cash equivalents | 4 336.00 | | 4 336.00 | 4 336.00 |
CJ TOTAL (II) | 1 418 607.00 | | 1 418 607.00 | 1 418 607.00 |
CO Grand total (0 to V) | 3 467 061.00 | | 3 467 061.00 | 3 467 061.00 |
CU Other investments | 1 957 253.00 | | 1 957 253.00 | 1 957 253.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 292 480.00 | | | 292 480.00 |
DD Legal reserve (1) | 29 248.00 | | | 29 248.00 |
DG Other reserves | 1 858 009.00 | | | 1 858 009.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 351 947.00 | | | 351 947.00 |
DK Regulated provisions | 17 999.00 | | | 17 999.00 |
DL TOTAL (I) | 2 549 684.00 | | | 2 549 684.00 |
DU Loans and Debts from Credit Institutions (3) | 285 975.00 | | | 285 975.00 |
DV Miscellaneous Loans and Financial Debts (4) | 624 000.00 | | | 624 000.00 |
DX Trade payables and related accounts | 7 400.00 | | | 7 400.00 |
EC TOTAL (IV) | 917 376.00 | | | 917 376.00 |
EE Grand total (I to V) | 3 467 061.00 | | | 3 467 061.00 |
EG Accrued income and payables due within one year | 856 254.00 | | | 856 254.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 857.00 | |
FX Taxes, duties, and similar payments | | | 154.00 | |
GF Total Operating Expenses (II) | | | 4 011.00 | |
GG - OPERATING RESULT (I - II) | | | -4 011.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 368 400.00 | |
GK Income from other securities and fixed asset receivables | | | 6 783.00 | |
GL Other interest and similar income | | | 28 840.00 | |
GP Total financial income (V) | | | 404 024.00 | |
GR Interest and similar expenses | | | 39 713.00 | |
GU Total financial expenses (VI) | | | 39 713.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 364 310.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 360 299.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 8 352.00 | | | 8 352.00 |
HL TOTAL REVENUE (I + III + V + VII) | 404 024.00 | | | 404 024.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 52 077.00 | | | 52 077.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 351 947.00 | | | 351 947.00 |
| |
| 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 | 2 048 454.00 | | | 2 048 454.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 048 454.00 | |
I4 DECREASES Grand Total | | | 2 048 454.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 048 454.00 | | | 2 048 454.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 18 000.00 | | | 18 000.00 |
| |
| 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 | 510 400.00 | 510 400.00 | | 510 400.00 |
8B Suppliers and Related Accounts | 7 400.00 | 7 400.00 | | 7 400.00 |
8K Other liabilities (including liabilities related to repo transactions) | 113 600.00 | 113 600.00 | | 113 600.00 |
VH Loans with a maturity of more than one year at origin | 285 976.00 | 224 855.00 | 57 912.00 | 285 976.00 |
VK Loans repaid during the year | 214 372.00 | | | 214 372.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 414 271.00 | 1 414 271.00 | | 1 414 271.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 917 376.00 | 856 255.00 | 57 912.00 | 917 376.00 |
