| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 39 375.00 | 16 875.00 | 22 500.00 | 39 375.00 |
BJ TOTAL (I) | 7 549 324.00 | 16 875.00 | 7 532 449.00 | 7 549 324.00 |
BZ Other receivables | 204 757.00 | | 204 757.00 | 204 757.00 |
CF Cash and cash equivalents | 99 974.00 | | 99 974.00 | 99 974.00 |
CJ TOTAL (II) | 304 731.00 | | 304 731.00 | 304 731.00 |
CO Grand total (0 to V) | 7 915 743.00 | 16 875.00 | 7 898 868.00 | 7 915 743.00 |
CS Evaluated investments - equity method | 7 509 949.00 | | 7 509 949.00 | 7 509 949.00 |
CW Deferred expenses or loan issuance costs | 61 687.00 | | 61 687.00 | 61 687.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 500.00 | 8 000.00 | | 8 500.00 |
DB Share, merger, contribution premiums, etc. | 166 500.00 | | | 166 500.00 |
DD Legal reserve (1) | 825.00 | | | 825.00 |
DG Other reserves | 873 008.00 | | | 873 008.00 |
DH Retained earnings | | -279 889.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 056 657.00 | 1 153 723.00 | | 1 056 657.00 |
DL TOTAL (I) | 2 105 491.00 | 881 833.00 | | 2 105 491.00 |
DU Loans and Debts from Credit Institutions (3) | 4 500 348.00 | 5 645 143.00 | | 4 500 348.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 282 338.00 | 1 461 770.00 | | 1 282 338.00 |
DX Trade payables and related accounts | 10 689.00 | 12 356.00 | | 10 689.00 |
EC TOTAL (IV) | 5 793 377.00 | 7 119 270.00 | | 5 793 377.00 |
EE Grand total (I to V) | 7 898 868.00 | 8 001 104.00 | | 7 898 868.00 |
EG Accrued income and payables due within one year | | 2 618 921.00 | | |
EI Including equity loans | 1 282 338.00 | | | 1 282 338.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 16 205.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 750.00 | |
GF Total Operating Expenses (II) | | | 31 955.00 | |
GG - OPERATING RESULT (I - II) | | | -31 955.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 086 863.00 | |
GP Total financial income (V) | | | 1 086 863.00 | |
GQ Financial allocations to depreciation and provisions | | | 5 625.00 | |
GR Interest and similar expenses | | | 24 760.00 | |
GU Total financial expenses (VI) | | | 30 385.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 056 477.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 024 522.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 750.00 | | |
HH Total exceptional expenses (VIII) | | 596.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 154.00 | | |
HK Income tax | -32 135.00 | -39 409.00 | | -32 135.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 086 863.00 | 1 188 235.00 | | 1 086 863.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 205.00 | 34 511.00 | | 30 205.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 056 657.00 | 1 153 723.00 | | 1 056 657.00 |
| |
| 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 | 7 549 325.00 | | | 7 549 325.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 549 325.00 | |
I4 DECREASES Grand Total | | | 7 549 325.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 549 325.00 | | | 7 549 325.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 11 250.00 | 5 625.00 | | 11 250.00 |
7B Total provisions for depreciation | 11 250.00 | 5 625.00 | | 11 250.00 |
7C Grand total | 11 250.00 | 5 625.00 | | 11 250.00 |
UG - Financial | | 5 625.00 | | |
| |
| 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 | 10 690.00 | | 10 690.00 | 10 690.00 |
UT Other financial assets | 39 375.00 | | 39 375.00 | 39 375.00 |
VC Group and associates | 193 617.00 | 193 617.00 | | 193 617.00 |
VG Loans with a maturity of up to one year at origin | 1 146 513.00 | 1 146 513.00 | | 1 146 513.00 |
VH Loans with a maturity of more than one year at origin | 3 353 836.00 | -1 146 513.00 | 1 146 513.00 | 3 353 836.00 |
VI Group and Associates | 1 282 339.00 | | 1 282 339.00 | 1 282 339.00 |
VM Income taxes | 10 390.00 | 10 390.00 | | 10 390.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 750.00 | 750.00 | | 750.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 244 132.00 | 204 757.00 | 39 375.00 | 244 132.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 793 377.00 | -1.00 | 2 439 542.00 | 5 793 377.00 |
