| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 15 497 945.00 | 1 404 172.00 | 14 093 773.00 | 15 497 945.00 |
BJ TOTAL (I) | 16 381 888.00 | 2 048 924.00 | 14 332 964.00 | 16 381 888.00 |
CF Cash and cash equivalents | 1 103 007.00 | | 1 103 007.00 | 1 103 007.00 |
CJ TOTAL (II) | 1 103 007.00 | | 1 103 007.00 | 1 103 007.00 |
CO Grand total (0 to V) | 17 484 895.00 | 2 048 924.00 | 15 435 971.00 | 17 484 895.00 |
CU Other investments | 883 943.00 | 644 752.00 | 239 191.00 | 883 943.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | -5 456 243.00 | -4 961 690.00 | | -5 456 243.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 103 087.00 | -494 553.00 | | 103 087.00 |
DK Regulated provisions | 8 567.00 | 8 567.00 | | 8 567.00 |
DL TOTAL (I) | -5 304 589.00 | -5 407 676.00 | | -5 304 589.00 |
DU Loans and Debts from Credit Institutions (3) | 51.00 | | | 51.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 731 598.00 | 20 352 992.00 | | 20 731 598.00 |
DX Trade payables and related accounts | 8 692.00 | 8 782.00 | | 8 692.00 |
DY Tax and social security liabilities | 219.00 | 219.00 | | 219.00 |
EC TOTAL (IV) | 20 740 560.00 | 20 361 993.00 | | 20 740 560.00 |
EE Grand total (I to V) | 15 435 971.00 | 14 954 317.00 | | 15 435 971.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 237.00 | |
FX Taxes, duties, and similar payments | | | 171.00 | |
GF Total Operating Expenses (II) | | | 10 408.00 | |
GG - OPERATING RESULT (I - II) | | | -10 408.00 | |
GK Income from other securities and fixed asset receivables | | | 747 753.00 | |
GP Total financial income (V) | | | 747 753.00 | |
GQ Financial allocations to depreciation and provisions | | | -265 784.00 | |
GR Interest and similar expenses | | | 368 474.00 | |
GU Total financial expenses (VI) | | | 634 258.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 113 495.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 103 087.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 2.00 | | |
HC Reversals of provisions and transfers of expenses | | 8 000.00 | | |
HD Total exceptional income (VII) | | 8 002.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 8 002.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 747 753.00 | 710 393.00 | | 747 753.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 644 666.00 | 1 204 945.00 | | 644 666.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 103 087.00 | -494 553.00 | | 103 087.00 |
| |
| 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 | 15 634 136.00 | | 747 753.00 | 15 634 136.00 |
I3 DECREASES Total Financial Fixed Assets | | | 16 381 888.00 | |
I4 DECREASES Grand Total | | | 16 381 888.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 634 136.00 | | 747 753.00 | 15 634 136.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 1 138 388.00 | 265 784.00 | | 1 138 388.00 |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 8 567.00 | | | 8 567.00 |
7B Total provisions for depreciation | 1 783 140.00 | 265 784.00 | | 1 783 140.00 |
7C Grand total | 1 791 707.00 | 265 784.00 | | 1 791 707.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 265 784.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 20 731 598.00 | 1.00 | 20 731 597.00 | 20 731 598.00 |
8B Suppliers and Related Accounts | 8 692.00 | 8 692.00 | | 8 692.00 |
UP Loans | 15 497 945.00 | 15 497 945.00 | | 15 497 945.00 |
VG Loans with a maturity of up to one year at origin | 51.00 | 51.00 | | 51.00 |
VJ Loans taken out during the year | 378 666.00 | | | 378 666.00 |
VQ Other Taxes, Duties, and Similar Debts | 219.00 | 219.00 | | 219.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 497 945.00 | 15 497 945.00 | | 15 497 945.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 740 560.00 | 8 963.00 | 20 731 597.00 | 20 740 560.00 |
