| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | | | | |
BJ TOTAL (I) | 6 030 553.00 | | 6 030 553.00 | 6 030 553.00 |
BZ Other receivables | 4 712 304.00 | | 4 712 304.00 | 4 712 304.00 |
CF Cash and cash equivalents | 5 029.00 | | 5 029.00 | 5 029.00 |
CJ TOTAL (II) | 4 717 333.00 | | 4 717 333.00 | 4 717 333.00 |
CO Grand total (0 to V) | 10 747 886.00 | | 10 747 886.00 | 10 747 886.00 |
CU Other investments | 6 030 553.00 | | 6 030 553.00 | 6 030 553.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DD Legal reserve (1) | 50 000.00 | 50 000.00 | | 50 000.00 |
DE Statutory or contractual reserves | 1 171 705.00 | 1 107 008.00 | | 1 171 705.00 |
DH Retained earnings | | 64 697.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 876 354.00 | 1 790 140.00 | | 1 876 354.00 |
DK Regulated provisions | 362 943.00 | 328 510.00 | | 362 943.00 |
DL TOTAL (I) | 3 961 002.00 | 3 840 355.00 | | 3 961 002.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 780 244.00 | 6 637 407.00 | | 6 780 244.00 |
DX Trade payables and related accounts | 4 140.00 | 4 755.00 | | 4 140.00 |
DY Tax and social security liabilities | 2 500.00 | 2 500.00 | | 2 500.00 |
EC TOTAL (IV) | 6 786 884.00 | 6 644 662.00 | | 6 786 884.00 |
EE Grand total (I to V) | 10 747 886.00 | 10 485 017.00 | | 10 747 886.00 |
EG Accrued income and payables due within one year | 6 786 884.00 | 6 644 662.00 | | 6 786 884.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 150 000.00 | | 150 000.00 | 150 000.00 |
FJ Net sales | 150 000.00 | | 150 000.00 | 150 000.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 150 000.00 | |
FW Other purchases and external expenses | | | 6 753.00 | |
FX Taxes, duties, and similar payments | | | 746.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 7 501.00 | |
GG - OPERATING RESULT (I - II) | | | 142 499.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 836 612.00 | |
GP Total financial income (V) | | | 1 836 612.00 | |
GR Interest and similar expenses | | | 68 324.00 | |
GU Total financial expenses (VI) | | | 68 324.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 768 288.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 910 787.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 34 433.00 | 72 589.00 | | 34 433.00 |
HH Total exceptional expenses (VIII) | 34 433.00 | 72 589.00 | | 34 433.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -34 433.00 | -72 589.00 | | -34 433.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 986 612.00 | 1 941 038.00 | | 1 986 612.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 110 258.00 | 150 897.00 | | 110 258.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 876 354.00 | 1 790 140.00 | | 1 876 354.00 |
| |
| 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 | 9 865 554.00 | | 105 394.00 | 9 865 554.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 940 396.00 | 6 030 553.00 | |
I4 DECREASES Grand Total | | 3 940 396.00 | 6 030 553.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 865 554.00 | | 105 394.00 | 9 865 554.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 328 510.00 | 34 433.00 | | 328 510.00 |
7C Grand total | 328 510.00 | 34 433.00 | | 328 510.00 |
UJ - Exceptional | | 34 433.00 | | |
| |
| 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 | 4 140.00 | 4 140.00 | | 4 140.00 |
VB VAT | 690.00 | | | 690.00 |
VC Group and associates | 4 711 614.00 | | | 4 711 614.00 |
VI Group and Associates | 6 780 244.00 | 6 780 244.00 | | 6 780 244.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 712 304.00 | 4 712 304.00 | | 4 712 304.00 |
VW VAT | 2 500.00 | 2 500.00 | | 2 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 786 884.00 | 6 786 884.00 | | 6 786 884.00 |
