| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 6 453 227.00 | | 6 453 227.00 | 6 453 227.00 |
BJ TOTAL (I) | 8 157 277.00 | | 8 157 277.00 | 8 157 277.00 |
BX Customers and related accounts | 98 412.00 | | 98 412.00 | 98 412.00 |
BZ Other receivables | 979.00 | | 979.00 | 979.00 |
CF Cash and cash equivalents | 8 208.00 | | 8 208.00 | 8 208.00 |
CJ TOTAL (II) | 107 599.00 | | 107 599.00 | 107 599.00 |
CO Grand total (0 to V) | 8 264 876.00 | | 8 264 876.00 | 8 264 876.00 |
CU Other investments | 1 704 050.00 | | 1 704 050.00 | 1 704 050.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 711 410.00 | 37 000.00 | | 1 711 410.00 |
DB Share, merger, contribution premiums, etc. | 7 400.00 | 7 400.00 | | 7 400.00 |
DH Retained earnings | -8 469.00 | -6 834.00 | | -8 469.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 069.00 | -1 635.00 | | 1 069.00 |
DL TOTAL (I) | 1 711 410.00 | 35 931.00 | | 1 711 410.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 453 227.00 | 12 189 275.00 | | 6 453 227.00 |
DX Trade payables and related accounts | 100 194.00 | 125 510.00 | | 100 194.00 |
EA Other liabilities | 45.00 | | | 45.00 |
EC TOTAL (IV) | 6 553 466.00 | 12 314 785.00 | | 6 553 466.00 |
EE Grand total (I to V) | 8 264 876.00 | 12 350 716.00 | | 8 264 876.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2 595.00 | |
FR Total operating income (I) | | | 2 595.00 | |
FW Other purchases and external expenses | | | 1 406.00 | |
FX Taxes, duties, and similar payments | | | 120.00 | |
GF Total Operating Expenses (II) | | | 1 526.00 | |
GG - OPERATING RESULT (I - II) | | | 1 069.00 | |
GK Income from other securities and fixed asset receivables | | | 702 188.00 | |
GP Total financial income (V) | | | 702 188.00 | |
GR Interest and similar expenses | | | 702 188.00 | |
GU Total financial expenses (VI) | | | 702 188.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 069.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 704 783.00 | 223 873.00 | | 704 783.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 703 714.00 | 225 509.00 | | 703 714.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 069.00 | -1 635.00 | | 1 069.00 |
| |
| 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 | 12 218 915.00 | | 14 272 991.00 | 12 218 915.00 |
I3 DECREASES Total Financial Fixed Assets | 18 334 629.00 | | 8 157 277.00 | 18 334 629.00 |
I4 DECREASES Grand Total | 18 334 629.00 | | 8 157 277.00 | 18 334 629.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 218 915.00 | | 14 272 991.00 | 12 218 915.00 |
| |
| 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 | 6 453 227.00 | 366 749.00 | 4 273 627.00 | 6 453 227.00 |
8B Suppliers and Related Accounts | 100 194.00 | 100 194.00 | | 100 194.00 |
UP Loans | 6 453 227.00 | 6 453 227.00 | | 6 453 227.00 |
UX Other trade receivables | 98 412.00 | | | 98 412.00 |
VB VAT | 979.00 | | | 979.00 |
VI Group and Associates | 45.00 | 45.00 | | 45.00 |
VJ Loans taken out during the year | 12 598 581.00 | | | 12 598 581.00 |
VK Loans repaid during the year | 18 070 767.00 | | | 18 070 767.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 552 618.00 | 6 552 618.00 | | 6 552 618.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 553 466.00 | 466 988.00 | 4 273 627.00 | 6 553 466.00 |
