| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6 844 931.00 | | 6 844 931.00 | 6 844 931.00 |
BZ Other receivables | 129 786.00 | | 129 786.00 | 129 786.00 |
CF Cash and cash equivalents | 2 382.00 | | 2 382.00 | 2 382.00 |
CJ TOTAL (II) | 132 169.00 | | 132 169.00 | 132 169.00 |
CO Grand total (0 to V) | 6 977 100.00 | | 6 977 100.00 | 6 977 100.00 |
CU Other investments | 6 844 931.00 | | 6 844 931.00 | 6 844 931.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DG Other reserves | 2 842 900.00 | 2 369 800.00 | | 2 842 900.00 |
DH Retained earnings | 279.00 | 232.00 | | 279.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 472 648.00 | 473 147.00 | | 472 648.00 |
DK Regulated provisions | 31 458.00 | 31 458.00 | | 31 458.00 |
DL TOTAL (I) | 3 512 286.00 | 3 039 638.00 | | 3 512 286.00 |
DU Loans and Debts from Credit Institutions (3) | 1 552 691.00 | 2 047 869.00 | | 1 552 691.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 905 680.00 | 2 059 741.00 | | 1 905 680.00 |
DX Trade payables and related accounts | 5 444.00 | 2 990.00 | | 5 444.00 |
DY Tax and social security liabilities | 1 000.00 | 2 218.00 | | 1 000.00 |
EC TOTAL (IV) | 3 464 815.00 | 4 112 818.00 | | 3 464 815.00 |
EE Grand total (I to V) | 6 977 100.00 | 7 152 455.00 | | 6 977 100.00 |
EG Accrued income and payables due within one year | 2 419 930.00 | 2 562 910.00 | | 2 419 930.00 |
EI Including equity loans | 1 905 680.00 | | | 1 905 680.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 318.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 7 318.00 | |
GG - OPERATING RESULT (I - II) | | | -7 318.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 499 800.00 | |
GP Total financial income (V) | | | 499 800.00 | |
GR Interest and similar expenses | | | 31 429.00 | |
GU Total financial expenses (VI) | | | 31 429.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 468 371.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 461 053.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 218.00 | | | 1 218.00 |
HD Total exceptional income (VII) | 1 218.00 | | | 1 218.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 218.00 | | | 1 218.00 |
HK Income tax | -10 377.00 | -10 828.00 | | -10 377.00 |
HL TOTAL REVENUE (I + III + V + VII) | 501 018.00 | 499 800.00 | | 501 018.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 370.00 | 26 653.00 | | 28 370.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 472 648.00 | 473 147.00 | | 472 648.00 |
| |
| 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 | 6 844 931.00 | | | 6 844 931.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 844 931.00 | |
I4 DECREASES Grand Total | | | 6 844 931.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 844 931.00 | | | 6 844 931.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 31 458.00 | | | 31 458.00 |
7C Grand total | 31 458.00 | | | 31 458.00 |
| |
| 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 | 5 444.00 | 5 444.00 | | 5 444.00 |
VC Group and associates | 120 774.00 | 120 774.00 | | 120 774.00 |
VH Loans with a maturity of more than one year at origin | 1 552 691.00 | 507 806.00 | 1 044 885.00 | 1 552 691.00 |
VI Group and Associates | 1 905 680.00 | 1 905 680.00 | | 1 905 680.00 |
VK Loans repaid during the year | 494 202.00 | | | 494 202.00 |
VM Income taxes | 9 012.00 | 9 012.00 | | 9 012.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 000.00 | 1 000.00 | | 1 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 129 786.00 | 129 786.00 | | 129 786.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 464 815.00 | 2 419 930.00 | 1 044 885.00 | 3 464 815.00 |
