| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 6 400.00 | | 6 400.00 | 6 400.00 |
BJ TOTAL (I) | 11 067 930.00 | | 11 067 930.00 | 11 067 930.00 |
BZ Other receivables | 485 989.00 | | 485 989.00 | 485 989.00 |
CD Marketable securities | 38 400.00 | | 38 400.00 | 38 400.00 |
CF Cash and cash equivalents | 68 381.00 | | 68 381.00 | 68 381.00 |
CH Prepaid expenses | 7 864.00 | | 7 864.00 | 7 864.00 |
CJ TOTAL (II) | 600 634.00 | | 600 634.00 | 600 634.00 |
CO Grand total (0 to V) | 11 670 405.00 | | 11 670 405.00 | 11 670 405.00 |
CU Other investments | 11 061 530.00 | | 11 061 530.00 | 11 061 530.00 |
CW Deferred expenses or loan issuance costs | 1 840.00 | | 1 840.00 | 1 840.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 165 691.00 | | | 2 165 691.00 |
DD Legal reserve (1) | 216 569.00 | | | 216 569.00 |
DG Other reserves | 2 183 790.00 | | | 2 183 790.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 179 445.00 | | | 179 445.00 |
DK Regulated provisions | 20 601.00 | | | 20 601.00 |
DL TOTAL (I) | 4 766 096.00 | | | 4 766 096.00 |
DU Loans and Debts from Credit Institutions (3) | 6 778 752.00 | | | 6 778 752.00 |
DV Miscellaneous Loans and Financial Debts (4) | 121 153.00 | | | 121 153.00 |
DX Trade payables and related accounts | 4 380.00 | | | 4 380.00 |
EA Other liabilities | 24.00 | | | 24.00 |
EC TOTAL (IV) | 6 904 308.00 | | | 6 904 308.00 |
EE Grand total (I to V) | 11 670 405.00 | | | 11 670 405.00 |
EG Accrued income and payables due within one year | 739 623.00 | | | 739 623.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 19 315.00 | |
FX Taxes, duties, and similar payments | | | 97.00 | |
FY Salaries and Wages | | | 455.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 230.00 | |
GF Total Operating Expenses (II) | | | 20 097.00 | |
GG - OPERATING RESULT (I - II) | | | -20 097.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 252 501.00 | |
GL Other interest and similar income | | | 545.00 | |
GP Total financial income (V) | | | 253 046.00 | |
GR Interest and similar expenses | | | 72 654.00 | |
GU Total financial expenses (VI) | | | 72 654.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 180 391.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 160 294.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 14 542.00 | | | 14 542.00 |
HH Total exceptional expenses (VIII) | 14 542.00 | | | 14 542.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -14 542.00 | | | -14 542.00 |
HK Income tax | -33 693.00 | | | -33 693.00 |
HL TOTAL REVENUE (I + III + V + VII) | 253 046.00 | | | 253 046.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 73 601.00 | | | 73 601.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 179 445.00 | | | 179 445.00 |
| |
| 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 | 11 067 930.00 | | | 11 067 930.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 067 930.00 | |
I4 DECREASES Grand Total | | | 11 067 930.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 067 930.00 | | | 11 067 930.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 6 059.00 | 14 542.00 | | 6 059.00 |
7C Grand total | 6 059.00 | 14 542.00 | | 6 059.00 |
UJ - Exceptional | | 14 542.00 | | |
| |
| 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 | 4 380.00 | 4 380.00 | | 4 380.00 |
8K Other liabilities (including liabilities related to repo transactions) | 24.00 | 24.00 | | 24.00 |
UT Other financial assets | 6 400.00 | | | 6 400.00 |
VC Group and associates | 406 231.00 | | | 406 231.00 |
VH Loans with a maturity of more than one year at origin | 6 778 752.00 | 614 067.00 | 2 756 279.00 | 6 778 752.00 |
VI Group and Associates | 121 153.00 | 121 153.00 | | 121 153.00 |
VK Loans repaid during the year | 439 478.00 | | | 439 478.00 |
VM Income taxes | 78 633.00 | | | 78 633.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 125.00 | | | 1 125.00 |
VS Prepaid expenses | 7 864.00 | | | 7 864.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 500 254.00 | 493 854.00 | 6 400.00 | 500 254.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 904 308.00 | 739 623.00 | 2 756 279.00 | 6 904 308.00 |
