| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 12 000.00 | | 12 000.00 | 12 000.00 |
BJ TOTAL (I) | 1 057 365.00 | | 1 057 365.00 | 1 057 365.00 |
BZ Other receivables | 46 580.00 | | 46 580.00 | 46 580.00 |
CF Cash and cash equivalents | 7 771.00 | | 7 771.00 | 7 771.00 |
CJ TOTAL (II) | 54 351.00 | | 54 351.00 | 54 351.00 |
CO Grand total (0 to V) | 1 111 716.00 | | 1 111 716.00 | 1 111 716.00 |
CU Other investments | 1 045 365.00 | | 1 045 365.00 | 1 045 365.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | -16 307.00 | -28 400.00 | | -16 307.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 334.00 | 12 093.00 | | 31 334.00 |
DK Regulated provisions | 51 155.00 | 29 987.00 | | 51 155.00 |
DL TOTAL (I) | 73 682.00 | 21 181.00 | | 73 682.00 |
DU Loans and Debts from Credit Institutions (3) | 471 595.00 | 534 429.00 | | 471 595.00 |
DV Miscellaneous Loans and Financial Debts (4) | 527 807.00 | 571 756.00 | | 527 807.00 |
DX Trade payables and related accounts | 410.00 | 402.00 | | 410.00 |
DY Tax and social security liabilities | 38 222.00 | | | 38 222.00 |
EC TOTAL (IV) | 1 038 034.00 | 1 106 587.00 | | 1 038 034.00 |
EE Grand total (I to V) | 1 111 716.00 | 1 127 768.00 | | 1 111 716.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 256.00 | |
FX Taxes, duties, and similar payments | | | 273.00 | |
GF Total Operating Expenses (II) | | | 4 529.00 | |
GG - OPERATING RESULT (I - II) | | | -4 529.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 77 000.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GL Other interest and similar income | | | 219.00 | |
GP Total financial income (V) | | | 77 219.00 | |
GR Interest and similar expenses | | | 35 866.00 | |
GU Total financial expenses (VI) | | | 35 866.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 41 353.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 824.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 21 167.00 | 21 167.00 | | 21 167.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -21 167.00 | -21 167.00 | | -21 167.00 |
HK Income tax | -15 677.00 | -16 051.00 | | -15 677.00 |
HL TOTAL REVENUE (I + III + V + VII) | 77 219.00 | 50 604.00 | | 77 219.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 45 885.00 | 38 511.00 | | 45 885.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 334.00 | 12 093.00 | | 31 334.00 |
| |
| 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 | 1 057 365.00 | | | 1 057 365.00 |
I3 DECREASES Total Financial Fixed Assets | 1 057 365.00 | | | 1 057 365.00 |
I4 DECREASES Grand Total | 1 057 365.00 | | | 1 057 365.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 057 365.00 | | | 1 057 365.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 29 987.00 | 21 167.00 | | 29 987.00 |
7C Grand total | 29 987.00 | 21 167.00 | | 29 987.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 410.00 | 410.00 | | 410.00 |
8E Income Taxes | 36 733.00 | 36 733.00 | | 36 733.00 |
UT Other financial assets | 12 000.00 | | 12 000.00 | 12 000.00 |
VC Group and associates | 46 580.00 | 46 580.00 | | 46 580.00 |
VH Loans with a maturity of more than one year at origin | 471 595.00 | 100 511.00 | 371 084.00 | 471 595.00 |
VI Group and Associates | 527 807.00 | 527 807.00 | | 527 807.00 |
VK Loans repaid during the year | 62 741.00 | | | 62 741.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 489.00 | 1 489.00 | | 1 489.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 58 580.00 | 46 580.00 | 12 000.00 | 58 580.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 038 034.00 | 666 950.00 | 371 084.00 | 1 038 034.00 |
