| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 167.00 | | 167.00 | 167.00 |
BH Other financial assets | 12 583.00 | | 12 583.00 | 12 583.00 |
BJ TOTAL (I) | 7 341 854.00 | | 7 341 854.00 | 7 341 854.00 |
BZ Other receivables | 178 509.00 | | 178 509.00 | 178 509.00 |
CF Cash and cash equivalents | 55 036.00 | | 55 036.00 | 55 036.00 |
CH Prepaid expenses | 262.00 | | 262.00 | 262.00 |
CJ TOTAL (II) | 233 807.00 | | 233 807.00 | 233 807.00 |
CO Grand total (0 to V) | 7 605 316.00 | | 7 605 316.00 | 7 605 316.00 |
CU Other investments | 7 329 103.00 | | 7 329 103.00 | 7 329 103.00 |
CW Deferred expenses or loan issuance costs | 29 654.00 | | 29 654.00 | 29 654.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | | | 4 000.00 |
DG Other reserves | 2 259 953.00 | | | 2 259 953.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 419 392.00 | | | 419 392.00 |
DK Regulated provisions | 54 340.00 | | | 54 340.00 |
DL TOTAL (I) | 2 777 687.00 | | | 2 777 687.00 |
DU Loans and Debts from Credit Institutions (3) | 2 413 499.00 | | | 2 413 499.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 113 308.00 | | | 2 113 308.00 |
DX Trade payables and related accounts | 822.00 | | | 822.00 |
EA Other liabilities | 300 000.00 | | | 300 000.00 |
EC TOTAL (IV) | 4 827 629.00 | | | 4 827 629.00 |
EE Grand total (I to V) | 7 605 316.00 | | | 7 605 316.00 |
EG Accrued income and payables due within one year | 825 688.00 | | | 825 688.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 640.00 | |
FX Taxes, duties, and similar payments | | | 153.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 395.00 | |
GF Total Operating Expenses (II) | | | 18 188.00 | |
GG - OPERATING RESULT (I - II) | | | -18 188.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 505 418.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 505 420.00 | |
GR Interest and similar expenses | | | 102 325.00 | |
GU Total financial expenses (VI) | | | 102 325.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 403 095.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 384 906.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -34 486.00 | | | -34 486.00 |
HL TOTAL REVENUE (I + III + V + VII) | 505 420.00 | | | 505 420.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 86 027.00 | | | 86 027.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 419 392.00 | | | 419 392.00 |
| |
| 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 | 7 341 855.00 | | | 7 341 855.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 341 855.00 | |
I4 DECREASES Grand Total | | | 7 341 855.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 341 855.00 | | | 7 341 855.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 54 341.00 | | | 54 341.00 |
| |
| 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 | 822.00 | 822.00 | | 822.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 413 308.00 | 300 000.00 | 2 113 308.00 | 2 413 308.00 |
UT Other financial assets | 12 584.00 | | 12 584.00 | 12 584.00 |
VH Loans with a maturity of more than one year at origin | 2 413 500.00 | 524 867.00 | 1 769 535.00 | 2 413 500.00 |
VK Loans repaid during the year | 499 357.00 | | | 499 357.00 |
VP Miscellaneous | 178 509.00 | 178 509.00 | | 178 509.00 |
VS Prepaid expenses | 263.00 | 263.00 | | 263.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 191 355.00 | 178 772.00 | 12 584.00 | 191 355.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 827 630.00 | 825 689.00 | 3 882 844.00 | 4 827 630.00 |
