| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 315 553.00 | | 315 553.00 | 315 553.00 |
BJ TOTAL (I) | 3 251 224.00 | | 3 251 224.00 | 3 251 224.00 |
BZ Other receivables | 76 293.00 | | 76 293.00 | 76 293.00 |
CF Cash and cash equivalents | 5 834.00 | | 5 834.00 | 5 834.00 |
CJ TOTAL (II) | 82 127.00 | | 82 127.00 | 82 127.00 |
CO Grand total (0 to V) | 3 333 352.00 | | 3 333 352.00 | 3 333 352.00 |
CU Other investments | 2 935 671.00 | | 2 935 671.00 | 2 935 671.00 |
| |
| 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) | 45 536.00 | 42 873.00 | | 45 536.00 |
DG Other reserves | 789 706.00 | 739 115.00 | | 789 706.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 622.00 | 53 254.00 | | 36 622.00 |
DK Regulated provisions | 324.00 | 324.00 | | 324.00 |
DL TOTAL (I) | 1 372 188.00 | 1 335 566.00 | | 1 372 188.00 |
DU Loans and Debts from Credit Institutions (3) | 755 979.00 | 854 240.00 | | 755 979.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 197 927.00 | 1 197 927.00 | | 1 197 927.00 |
DX Trade payables and related accounts | 7 257.00 | 4 736.00 | | 7 257.00 |
EC TOTAL (IV) | 1 961 163.00 | 2 056 903.00 | | 1 961 163.00 |
EE Grand total (I to V) | 3 333 352.00 | 3 392 469.00 | | 3 333 352.00 |
EG Accrued income and payables due within one year | 1 304 391.00 | 1 301 343.00 | | 1 304 391.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 873.00 | |
GF Total Operating Expenses (II) | | | 5 873.00 | |
GG - OPERATING RESULT (I - II) | | | -5 873.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 412.00 | |
GP Total financial income (V) | | | 2 412.00 | |
GR Interest and similar expenses | | | 12 761.00 | |
GU Total financial expenses (VI) | | | 12 761.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 349.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 223.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 5 681.00 | | | 5 681.00 |
HH Total exceptional expenses (VIII) | 5 681.00 | | | 5 681.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 681.00 | | | -5 681.00 |
HK Income tax | -58 526.00 | -71 186.00 | | -58 526.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 412.00 | 5 672.00 | | 2 412.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -34 210.00 | -47 582.00 | | -34 210.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 622.00 | 53 254.00 | | 36 622.00 |
| |
| 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 | 3 326 550.00 | | | 3 326 550.00 |
I4 DECREASES Grand Total | | | 3 251 224.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 251 224.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 326 550.00 | | | 3 326 550.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 324.00 | | | 324.00 |
7C Grand total | 324.00 | | | 324.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 1 197 927.00 | 1 197 927.00 | | 1 197 927.00 |
UL Receivables related to investments | 315 553.00 | | 315 553.00 | 315 553.00 |
VH Loans with a maturity of more than one year at origin | 755 979.00 | 99 207.00 | 401 101.00 | 755 979.00 |
VK Loans repaid during the year | 98 206.00 | | | 98 206.00 |
VP Miscellaneous | 76 293.00 | 76 293.00 | | 76 293.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 391 846.00 | 76 293.00 | 315 553.00 | 391 846.00 |
