| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6 002 973.00 | | 6 002 973.00 | 6 002 973.00 |
BV Advances and down payments on orders | 59.00 | | 59.00 | 59.00 |
BZ Other receivables | 562 687.00 | | 562 687.00 | 562 687.00 |
CF Cash and cash equivalents | 8 722.00 | | 8 722.00 | 8 722.00 |
CH Prepaid expenses | 600.00 | | 600.00 | 600.00 |
CJ TOTAL (II) | 572 068.00 | | 572 068.00 | 572 068.00 |
CO Grand total (0 to V) | 6 575 041.00 | | 6 575 041.00 | 6 575 041.00 |
CU Other investments | 6 002 973.00 | | 6 002 973.00 | 6 002 973.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 39 000.00 | 39 000.00 | | 39 000.00 |
DD Legal reserve (1) | 3 900.00 | | | 3 900.00 |
DG Other reserves | 98 009.00 | | | 98 009.00 |
DH Retained earnings | | -169 570.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 398 715.00 | 271 479.00 | | 398 715.00 |
DK Regulated provisions | 4 900.00 | 3 700.00 | | 4 900.00 |
DL TOTAL (I) | 544 525.00 | 144 609.00 | | 544 525.00 |
DU Loans and Debts from Credit Institutions (3) | 4 795 760.00 | 5 204 121.00 | | 4 795 760.00 |
DX Trade payables and related accounts | 11 360.00 | 8 515.00 | | 11 360.00 |
EA Other liabilities | 1 223 397.00 | 1 228 248.00 | | 1 223 397.00 |
EC TOTAL (IV) | 6 030 517.00 | 6 440 884.00 | | 6 030 517.00 |
EE Grand total (I to V) | 6 575 041.00 | 6 585 493.00 | | 6 575 041.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 19.00 | |
FR Total operating income (I) | | | 19.00 | |
FW Other purchases and external expenses | | | 16 890.00 | |
FX Taxes, duties, and similar payments | | | 139.00 | |
GF Total Operating Expenses (II) | | | 17 029.00 | |
GG - OPERATING RESULT (I - II) | | | -17 010.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 452 748.00 | |
GL Other interest and similar income | | | 5 403.00 | |
GP Total financial income (V) | | | 458 151.00 | |
GR Interest and similar expenses | | | 59 978.00 | |
GU Total financial expenses (VI) | | | 59 978.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 398 173.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 381 163.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 200.00 | 1 200.00 | | 1 200.00 |
HH Total exceptional expenses (VIII) | 1 200.00 | 1 200.00 | | 1 200.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 200.00 | -1 200.00 | | -1 200.00 |
HK Income tax | -18 752.00 | -114 622.00 | | -18 752.00 |
HL TOTAL REVENUE (I + III + V + VII) | 458 170.00 | 238 875.00 | | 458 170.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 59 455.00 | -32 604.00 | | 59 455.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 398 715.00 | 271 479.00 | | 398 715.00 |
| |
| 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 | 6 002 973.00 | | | 6 002 973.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 002 973.00 | |
I4 DECREASES Grand Total | | | 6 002 973.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 002 973.00 | | | 6 002 973.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 700.00 | 1 200.00 | | 3 700.00 |
7C Grand total | 3 700.00 | 1 200.00 | | 3 700.00 |
UJ - Exceptional | | 1 200.00 | | |
| |
| 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 | 11 360.00 | 11 360.00 | | 11 360.00 |
VC Group and associates | 448 944.00 | 448 944.00 | | 448 944.00 |
VG Loans with a maturity of up to one year at origin | 76.00 | 76.00 | | 76.00 |
VH Loans with a maturity of more than one year at origin | 4 795 684.00 | 413 632.00 | 1 695 331.00 | 4 795 684.00 |
VI Group and Associates | 1 223 397.00 | 1 223 397.00 | | 1 223 397.00 |
VK Loans repaid during the year | 407 868.00 | | | 407 868.00 |
VM Income taxes | 113 670.00 | 113 670.00 | | 113 670.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 73.00 | 73.00 | | 73.00 |
VS Prepaid expenses | 600.00 | 600.00 | | 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 563 287.00 | 563 287.00 | | 563 287.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 030 517.00 | 1 648 465.00 | 1 695 331.00 | 6 030 517.00 |
