| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 14 729.00 | | 14 729.00 | 14 729.00 |
BJ TOTAL (I) | 1 079 379.00 | | 1 079 379.00 | 1 079 379.00 |
BL Raw materials, supplies | | | | |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 1 477.00 | | 1 477.00 | 1 477.00 |
CJ TOTAL (II) | 1 477.00 | | 1 477.00 | 1 477.00 |
CO Grand total (0 to V) | 1 080 856.00 | | 1 080 856.00 | 1 080 856.00 |
CP Shares due in less than one year | 14 217.00 | | | 14 217.00 |
CU Other investments | 1 064 650.00 | | 1 064 650.00 | 1 064 650.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 2 505.00 | 7 338.00 | | 2 505.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -497.00 | -4 833.00 | | -497.00 |
DL TOTAL (I) | 24 008.00 | 24 505.00 | | 24 008.00 |
DU Loans and Debts from Credit Institutions (3) | 521 511.00 | 563 222.00 | | 521 511.00 |
DV Miscellaneous Loans and Financial Debts (4) | 175 543.00 | 135 117.00 | | 175 543.00 |
DX Trade payables and related accounts | 14 280.00 | 12 480.00 | | 14 280.00 |
DZ Fixed asset liabilities and related accounts | 345 513.00 | 352 503.00 | | 345 513.00 |
EA Other liabilities | | 418.00 | | |
EC TOTAL (IV) | 1 056 847.00 | 1 063 323.00 | | 1 056 847.00 |
EE Grand total (I to V) | 1 080 856.00 | 1 087 827.00 | | 1 080 856.00 |
EG Accrued income and payables due within one year | 593 783.00 | 559 610.00 | | 593 783.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 1 833.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 14 588.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 14 588.00 | |
GG - OPERATING RESULT (I - II) | | | -14 588.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 184.00 | |
GL Other interest and similar income | | | 1 833.00 | |
GP Total financial income (V) | | | 22 017.00 | |
GR Interest and similar expenses | | | 44 684.00 | |
GU Total financial expenses (VI) | | | 44 684.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -22 667.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -37 255.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 1.00 | | |
A2 TOTAL ASSETS | | 1.00 | | |
HA Exceptional income from management transactions | 38 000.00 | 30 000.00 | | 38 000.00 |
HD Total exceptional income (VII) | 38 000.00 | 30 000.00 | | 38 000.00 |
HE Exceptional expenses on management operations | 1 241.00 | 410.00 | | 1 241.00 |
HH Total exceptional expenses (VIII) | 1 241.00 | 410.00 | | 1 241.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 36 759.00 | 29 590.00 | | 36 759.00 |
HL TOTAL REVENUE (I + III + V + VII) | 60 018.00 | 42 613.00 | | 60 018.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 60 514.00 | 47 446.00 | | 60 514.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -497.00 | -4 833.00 | | -497.00 |
| |
| 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 | 1 078 867.00 | | 13 348.00 | 1 078 867.00 |
I3 DECREASES Total Financial Fixed Assets | | 12 836.00 | 1 079 379.00 | |
I4 DECREASES Grand Total | | 12 836.00 | 1 079 379.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 078 867.00 | | 13 348.00 | 1 078 867.00 |
| |
| 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 | 14 280.00 | 14 280.00 | | 14 280.00 |
8J Fixed Asset Liabilities and Related Accounts | 345 513.00 | 345 513.00 | | 345 513.00 |
UL Receivables related to investments | 14 729.00 | | | 14 729.00 |
VG Loans with a maturity of up to one year at origin | 1 833.00 | 1 833.00 | | 1 833.00 |
VH Loans with a maturity of more than one year at origin | 521 511.00 | 58 447.00 | 226 130.00 | 521 511.00 |
VI Group and Associates | 175 543.00 | 175 543.00 | | 175 543.00 |
VJ Loans taken out during the year | 220 000.00 | | | 220 000.00 |
VK Loans repaid during the year | 52 170.00 | | | 52 170.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 550.00 | | | 8 550.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 729.00 | | 14 729.00 | 14 729.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 056 847.00 | 593 783.00 | 226 130.00 | 1 056 847.00 |
