| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 44 707 351.00 | | 44 707 351.00 | 44 707 351.00 |
CF Cash and cash equivalents | 204 024.00 | | 204 024.00 | 204 024.00 |
CJ TOTAL (II) | 204 024.00 | | 204 024.00 | 204 024.00 |
CO Grand total (0 to V) | 44 911 376.00 | | 44 911 376.00 | 44 911 376.00 |
CU Other investments | 44 707 351.00 | | 44 707 351.00 | 44 707 351.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 297 722.00 | 43 309.00 | | 297 722.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -848 353.00 | 1 004 412.00 | | -848 353.00 |
DL TOTAL (I) | -545 131.00 | 1 053 222.00 | | -545 131.00 |
DU Loans and Debts from Credit Institutions (3) | 17 595 718.00 | 18 952 458.00 | | 17 595 718.00 |
DX Trade payables and related accounts | 6 240.00 | 9 151.00 | | 6 240.00 |
EA Other liabilities | 27 854 549.00 | 26 709 145.00 | | 27 854 549.00 |
EC TOTAL (IV) | 45 456 507.00 | 45 670 755.00 | | 45 456 507.00 |
EE Grand total (I to V) | 44 911 376.00 | 46 723 977.00 | | 44 911 376.00 |
EG Accrued income and payables due within one year | 29 273 773.00 | 28 139 459.00 | | 29 273 773.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 16 347.00 | |
FX Taxes, duties, and similar payments | | | 83.00 | |
GF Total Operating Expenses (II) | | | 16 430.00 | |
GG - OPERATING RESULT (I - II) | | | -16 430.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 561.00 | |
GP Total financial income (V) | | | 561.00 | |
GR Interest and similar expenses | | | 832 485.00 | |
GU Total financial expenses (VI) | | | 832 485.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -831 923.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -848 353.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 561.00 | 1 902 430.00 | | 561.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 848 915.00 | 898 017.00 | | 848 915.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -848 353.00 | 1 004 412.00 | | -848 353.00 |
| |
| 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 | 44 707 351.00 | | | 44 707 351.00 |
I3 DECREASES Total Financial Fixed Assets | | | 44 707 351.00 | |
I4 DECREASES Grand Total | | | 44 707 351.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 44 707 351.00 | | | 44 707 351.00 |
| |
| 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 | 6 240.00 | 6 240.00 | | 6 240.00 |
VH Loans with a maturity of more than one year at origin | 17 595 718.00 | 1 412 983.00 | 5 394 244.00 | 17 595 718.00 |
VI Group and Associates | 27 854 549.00 | 27 854 549.00 | | 27 854 549.00 |
VK Loans repaid during the year | 1 348 561.00 | | | 1 348 561.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 45 456 507.00 | 29 273 773.00 | 5 394 244.00 | 45 456 507.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 857.00 | 8 168.00 | | 9 857.00 |
ST Other accounts | 6 489.00 | 6 442.00 | | 6 489.00 |
YW Business tax | 83.00 | 166.00 | | 83.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 83.00 | 166.00 | | 83.00 |
ZE Dividends | 750 000.00 | | | 750 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 16 347.00 | 14 610.00 | | 16 347.00 |
