| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 9 077 479.00 | | 9 077 479.00 | 9 077 479.00 |
BZ Other receivables | 2 200 874.00 | | 2 200 874.00 | 2 200 874.00 |
CF Cash and cash equivalents | 42 251.00 | | 42 251.00 | 42 251.00 |
CJ TOTAL (II) | 2 243 125.00 | | 2 243 125.00 | 2 243 125.00 |
CO Grand total (0 to V) | 11 320 604.00 | | 11 320 604.00 | 11 320 604.00 |
CU Other investments | 9 077 479.00 | | 9 077 479.00 | 9 077 479.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 841 797.00 | 688 677.00 | | 841 797.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 164 268.00 | 153 120.00 | | 164 268.00 |
DK Regulated provisions | 235 107.00 | 166 939.00 | | 235 107.00 |
DL TOTAL (I) | 1 285 172.00 | 1 052 737.00 | | 1 285 172.00 |
DU Loans and Debts from Credit Institutions (3) | 3 934 270.00 | 4 271 037.00 | | 3 934 270.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 216 790.00 | 2 216 790.00 | | 2 216 790.00 |
DX Trade payables and related accounts | 2 256.00 | 8 418.00 | | 2 256.00 |
DY Tax and social security liabilities | 8 935.00 | 6 191.00 | | 8 935.00 |
EA Other liabilities | 3 873 180.00 | 3 495 389.00 | | 3 873 180.00 |
EC TOTAL (IV) | 10 035 432.00 | 9 997 825.00 | | 10 035 432.00 |
EE Grand total (I to V) | 11 320 604.00 | 11 050 561.00 | | 11 320 604.00 |
EI Including equity loans | 8.00 | | | 8.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 984.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 9 984.00 | |
GG - OPERATING RESULT (I - II) | | | -9 984.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 450 607.00 | |
GL Other interest and similar income | | | 24 833.00 | |
GP Total financial income (V) | | | 475 440.00 | |
GR Interest and similar expenses | | | 149 470.00 | |
GU Total financial expenses (VI) | | | 149 470.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 325 970.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 315 986.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 68 168.00 | 68 168.00 | | 68 168.00 |
HH Total exceptional expenses (VIII) | 68 168.00 | 68 168.00 | | 68 168.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -68 168.00 | -68 168.00 | | -68 168.00 |
HK Income tax | 83 550.00 | 74 615.00 | | 83 550.00 |
HL TOTAL REVENUE (I + III + V + VII) | 475 440.00 | 460 986.00 | | 475 440.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 311 172.00 | 307 866.00 | | 311 172.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 164 268.00 | 153 120.00 | | 164 268.00 |
| |
| 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 | 9 077 479.00 | | | 9 077 479.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 077 479.00 | |
I4 DECREASES Grand Total | | | 9 077 479.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 077 479.00 | | | 9 077 479.00 |
| |
| 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 | 2 216 790.00 | | | 2 216 790.00 |
8B Suppliers and Related Accounts | 2 256.00 | 2 256.00 | | 2 256.00 |
8E Income Taxes | 8 935.00 | 8 935.00 | | 8 935.00 |
VC Group and associates | 2 200 820.00 | | | 2 200 820.00 |
VG Loans with a maturity of up to one year at origin | 2 677.00 | 2 677.00 | | 2 677.00 |
VH Loans with a maturity of more than one year at origin | 3 931 593.00 | 343 315.00 | 1 436 613.00 | 3 931 593.00 |
VI Group and Associates | 3 873 180.00 | 3 873 180.00 | | 3 873 180.00 |
VK Loans repaid during the year | 337 204.00 | | | 337 204.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 54.00 | | | 54.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 200 874.00 | 2 200 874.00 | | 2 200 874.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 035 432.00 | 4 230 363.00 | 1 436 613.00 | 10 035 432.00 |
