| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 21 248 384.00 | | 21 248 384.00 | 21 248 384.00 |
BZ Other receivables | 917 431.00 | | 917 431.00 | 917 431.00 |
CJ TOTAL (II) | 917 431.00 | | 917 431.00 | 917 431.00 |
CO Grand total (0 to V) | 22 165 816.00 | | 22 165 816.00 | 22 165 816.00 |
CU Other investments | 21 248 384.00 | | 21 248 384.00 | 21 248 384.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 1 535.00 | | | 1 535.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 031 059.00 | | | 3 031 059.00 |
DK Regulated provisions | 29 661.00 | | | 29 661.00 |
DL TOTAL (I) | 3 073 255.00 | | | 3 073 255.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 943 527.00 | | | 18 943 527.00 |
DX Trade payables and related accounts | 149 032.00 | | | 149 032.00 |
EC TOTAL (IV) | 19 092 560.00 | | | 19 092 560.00 |
EE Grand total (I to V) | 22 165 816.00 | | | 22 165 816.00 |
EG Accrued income and payables due within one year | 19 092 560.00 | | | 19 092 560.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 775.00 | |
FX Taxes, duties, and similar payments | | | 153.00 | |
GF Total Operating Expenses (II) | | | 6 928.00 | |
GG - OPERATING RESULT (I - II) | | | -6 928.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 238 079.00 | |
GP Total financial income (V) | | | 3 238 079.00 | |
GR Interest and similar expenses | | | 231 532.00 | |
GU Total financial expenses (VI) | | | 231 532.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 006 547.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 999 618.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 4 075.00 | | | 4 075.00 |
HH Total exceptional expenses (VIII) | 4 075.00 | | | 4 075.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 075.00 | | | -4 075.00 |
HK Income tax | -35 516.00 | | | -35 516.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 238 079.00 | | | 3 238 079.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 207 020.00 | | | 207 020.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 031 059.00 | | | 3 031 059.00 |
| |
| 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 | 21 248 359.00 | | 26.00 | 21 248 359.00 |
I3 DECREASES Total Financial Fixed Assets | | | 21 248 385.00 | |
I4 DECREASES Grand Total | | | 21 248 385.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 21 248 359.00 | | 26.00 | 21 248 359.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 25 586.00 | 4 075.00 | | 25 586.00 |
7C Grand total | 25 586.00 | 4 075.00 | | 25 586.00 |
UJ - Exceptional | | 4 075.00 | | |
| |
| 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 | 18 943 528.00 | 18 943 528.00 | | 18 943 528.00 |
8B Suppliers and Related Accounts | 149 033.00 | 149 033.00 | | 149 033.00 |
VK Loans repaid during the year | 16 582 289.00 | | | 16 582 289.00 |
VP Miscellaneous | 917 432.00 | 917 432.00 | | 917 432.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 917 432.00 | 917 432.00 | | 917 432.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 092 561.00 | 19 092 561.00 | | 19 092 561.00 |
