| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 4 951 115.00 | | 4 951 115.00 | 4 951 115.00 |
BH Other financial assets | 10 000.00 | | 10 000.00 | 10 000.00 |
BJ TOTAL (I) | 4 961 115.00 | | 4 961 115.00 | 4 961 115.00 |
BX Customers and related accounts | 30 000.00 | | 30 000.00 | 30 000.00 |
BZ Other receivables | 253 172.00 | | 253 172.00 | 253 172.00 |
CF Cash and cash equivalents | 21 263.00 | | 21 263.00 | 21 263.00 |
CJ TOTAL (II) | 304 435.00 | | 304 435.00 | 304 435.00 |
CN Currency translation adjustments (V) | 1 961.00 | | 1 961.00 | 1 961.00 |
CO Grand total (0 to V) | 5 267 511.00 | | 5 267 511.00 | 5 267 511.00 |
CS Evaluated investments - equity method | | | | |
| |
| 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) | 50 000.00 | 50 000.00 | | 50 000.00 |
DG Other reserves | 1 426 519.00 | 1 059 211.00 | | 1 426 519.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 236 317.00 | 367 307.00 | | 236 317.00 |
DL TOTAL (I) | 2 212 836.00 | 1 976 519.00 | | 2 212 836.00 |
DP Provisions for Risks | 1 961.00 | | | 1 961.00 |
DR TOTAL (IV) | 1 961.00 | | | 1 961.00 |
DT Other Bond Issues | | 1 800 000.00 | | |
DU Loans and Debts from Credit Institutions (3) | 2 398 125.00 | 294 860.00 | | 2 398 125.00 |
DV Miscellaneous Loans and Financial Debts (4) | 592 542.00 | 243 502.00 | | 592 542.00 |
DX Trade payables and related accounts | 60 844.00 | 40 744.00 | | 60 844.00 |
DY Tax and social security liabilities | 1 204.00 | 317.00 | | 1 204.00 |
EA Other liabilities | | 969.00 | | |
EC TOTAL (IV) | 3 052 715.00 | 2 380 391.00 | | 3 052 715.00 |
EE Grand total (I to V) | 5 267 511.00 | 4 356 910.00 | | 5 267 511.00 |
EI Including equity loans | 592 542.00 | | | 592 542.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 69 000.00 | |
FJ Net sales | | | 69 000.00 | |
FR Total operating income (I) | | | 69 000.00 | |
FW Other purchases and external expenses | | | 215 657.00 | |
FX Taxes, duties, and similar payments | | | 273.00 | |
GF Total Operating Expenses (II) | | | 215 930.00 | |
GG - OPERATING RESULT (I - II) | | | -146 930.00 | |
GP Total financial income (V) | | | 477 220.00 | |
GU Total financial expenses (VI) | | | 78 446.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 398 774.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 251 844.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 15.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -15.00 | | |
HK Income tax | 15 527.00 | -27 491.00 | | 15 527.00 |
HL TOTAL REVENUE (I + III + V + VII) | 546 220.00 | 706 855.00 | | 546 220.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 309 903.00 | 339 549.00 | | 309 903.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 236 317.00 | 367 307.00 | | 236 317.00 |
| |
| 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 | 4 025 020.00 | | | 4 025 020.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 961 115.00 | |
I4 DECREASES Grand Total | | | 4 961 115.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 180.00 | | | 3 180.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 021 840.00 | | | 4 021 840.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 180.00 | | 3 180.00 | 3 180.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 180.00 | | 3 180.00 | 3 180.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4T Provisions for foreign exchange losses | | | | |
5Z Total provisions for risks and expenses | | 1 961.00 | | |
7C Grand total | | 1 961.00 | | |
| |
| 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 | 60 844.00 | 60 844.00 | | 60 844.00 |
8K Other liabilities (including liabilities related to repo transactions) | 592 546.00 | 592 546.00 | | 592 546.00 |
UL Receivables related to investments | 897 663.00 | 98 665.00 | | 897 663.00 |
UT Other financial assets | 10 000.00 | 10 000.00 | | 10 000.00 |
UX Other trade receivables | 30 000.00 | 30 000.00 | | 30 000.00 |
VH Loans with a maturity of more than one year at origin | 2 398 125.00 | 392 274.00 | 1 611 862.00 | 2 398 125.00 |
VK Loans repaid during the year | -303 482.00 | | | -303 482.00 |
VP Miscellaneous | 253 172.00 | 253 172.00 | | 253 172.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 200.00 | 1 200.00 | | 1 200.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 190 835.00 | 381 837.00 | 808 998.00 | 1 190 835.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 052 715.00 | 1 046 863.00 | 1 611 862.00 | 3 052 715.00 |
