| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 378 450.00 | | 378 450.00 | 378 450.00 |
AP Buildings | 194 408.00 | 194 408.00 | | 194 408.00 |
AT Other tangible assets | 227 696.00 | | 227 696.00 | 227 696.00 |
BB Receivables related to investments | 4 221 008.00 | | 4 221 008.00 | 4 221 008.00 |
BJ TOTAL (I) | 6 629 992.00 | 483 697.00 | 6 146 296.00 | 6 629 992.00 |
BX Customers and related accounts | 14 302.00 | 14 302.00 | | 14 302.00 |
BZ Other receivables | 2 720.00 | | 2 720.00 | 2 720.00 |
CF Cash and cash equivalents | 142 991.00 | | 142 991.00 | 142 991.00 |
CH Prepaid expenses | 436.00 | | 436.00 | 436.00 |
CJ TOTAL (II) | 160 449.00 | 14 302.00 | 146 147.00 | 160 449.00 |
CO Grand total (0 to V) | 6 790 442.00 | 497 999.00 | 6 292 443.00 | 6 790 442.00 |
CU Other investments | 1 608 430.00 | 289 288.00 | 1 319 142.00 | 1 608 430.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 275 206.00 | 275 206.00 | | 275 206.00 |
DB Share, merger, contribution premiums, etc. | 4 333 494.00 | 4 333 494.00 | | 4 333 494.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DH Retained earnings | -891 376.00 | -1 072 050.00 | | -891 376.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -195 563.00 | 180 674.00 | | -195 563.00 |
DL TOTAL (I) | 3 525 461.00 | 3 721 024.00 | | 3 525 461.00 |
DU Loans and Debts from Credit Institutions (3) | 122 500.00 | 192 500.00 | | 122 500.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 641 628.00 | 1 669 088.00 | | 2 641 628.00 |
DX Trade payables and related accounts | 2 354.00 | 126 383.00 | | 2 354.00 |
EA Other liabilities | 500.00 | 500.00 | | 500.00 |
EC TOTAL (IV) | 2 766 982.00 | 1 988 472.00 | | 2 766 982.00 |
EE Grand total (I to V) | 6 292 443.00 | 5 709 495.00 | | 6 292 443.00 |
EI Including equity loans | 2 641 628.00 | | | 2 641 628.00 |
| |
| 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 | 5 951 659.00 | | 678 333.00 | 5 951 659.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 829 438.00 | |
I4 DECREASES Grand Total | | | 6 629 992.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 800 555.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 711 358.00 | | 89 196.00 | 711 358.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 240 301.00 | | 589 137.00 | 5 240 301.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 194 408.00 | | | 194 408.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 194 408.00 | | | 194 408.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 14 302.00 | | | 14 302.00 |
7B Total provisions for depreciation | 342 255.00 | 161 896.00 | | 342 255.00 |
7C Grand total | 342 255.00 | 161 896.00 | | 342 255.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 2 354.00 | 2 354.00 | | 2 354.00 |
8K Other liabilities (including liabilities related to repo transactions) | 500.00 | 500.00 | | 500.00 |
UL Receivables related to investments | 4 221 008.00 | | 4 221 008.00 | 4 221 008.00 |
VA Doubtful or disputed receivables | 14 302.00 | | 14 302.00 | 14 302.00 |
VH Loans with a maturity of more than one year at origin | 122 500.00 | 70 000.00 | 52 500.00 | 122 500.00 |
VI Group and Associates | 2 641 628.00 | 2 641 628.00 | | 2 641 628.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 720.00 | 2 720.00 | | 2 720.00 |
VS Prepaid expenses | 436.00 | 436.00 | | 436.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 238 466.00 | 3 156.00 | 4 235 310.00 | 4 238 466.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 766 982.00 | 2 714 482.00 | 52 500.00 | 2 766 982.00 |
