| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 147.00 | 2 082.00 | 1 065.00 | 3 147.00 |
BH Other financial assets | 65 000.00 | | 65 000.00 | 65 000.00 |
BJ TOTAL (I) | 7 183 077.00 | 2 082.00 | 7 180 995.00 | 7 183 077.00 |
BX Customers and related accounts | 198 000.00 | | 198 000.00 | 198 000.00 |
BZ Other receivables | 905 838.00 | | 905 838.00 | 905 838.00 |
CF Cash and cash equivalents | 705 553.00 | | 705 553.00 | 705 553.00 |
CJ TOTAL (II) | 1 809 391.00 | | 1 809 391.00 | 1 809 391.00 |
CO Grand total (0 to V) | 8 992 468.00 | 2 082.00 | 8 990 386.00 | 8 992 468.00 |
CU Other investments | 7 114 930.00 | | 7 114 930.00 | 7 114 930.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 700 000.00 | 1 700 000.00 | | 1 700 000.00 |
DB Share, merger, contribution premiums, etc. | 633 570.00 | 633 570.00 | | 633 570.00 |
DD Legal reserve (1) | 16 152.00 | 2 765.00 | | 16 152.00 |
DG Other reserves | 1 143 498.00 | 1 039 149.00 | | 1 143 498.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 188 326.00 | 267 736.00 | | 188 326.00 |
DK Regulated provisions | 198 878.00 | 121 215.00 | | 198 878.00 |
DL TOTAL (I) | 3 880 424.00 | 3 764 435.00 | | 3 880 424.00 |
DU Loans and Debts from Credit Institutions (3) | 4 632 712.00 | 4 180 017.00 | | 4 632 712.00 |
DV Miscellaneous Loans and Financial Debts (4) | 420 508.00 | 669 039.00 | | 420 508.00 |
DX Trade payables and related accounts | 6 646.00 | 7 186.00 | | 6 646.00 |
DY Tax and social security liabilities | 40 097.00 | 35 121.00 | | 40 097.00 |
EA Other liabilities | 10 000.00 | 10 000.00 | | 10 000.00 |
EC TOTAL (IV) | 5 109 963.00 | 4 901 364.00 | | 5 109 963.00 |
EE Grand total (I to V) | 8 990 387.00 | 8 665 799.00 | | 8 990 387.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 166 500.00 | |
FJ Net sales | | | 166 500.00 | |
FR Total operating income (I) | | | 166 500.00 | |
FW Other purchases and external expenses | | | 48 154.00 | |
FX Taxes, duties, and similar payments | | | 3 848.00 | |
FY Salaries and Wages | | | 7 200.00 | |
FZ Social Security Contributions | | | 2 149.00 | |
GB Operating Expenses - Provisions | | | 814.00 | |
GE Other Expenses | | | 3 034.00 | |
GF Total Operating Expenses (II) | | | 65 199.00 | |
GG - OPERATING RESULT (I - II) | | | 101 301.00 | |
GP Total financial income (V) | | | 277 156.00 | |
GU Total financial expenses (VI) | | | 104 947.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 172 209.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 273 510.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 990 000.00 | | | 990 000.00 |
HD Total exceptional income (VII) | 990 000.00 | | | 990 000.00 |
HE Exceptional expenses on management operations | 971 693.00 | 54 220.00 | | 971 693.00 |
HH Total exceptional expenses (VIII) | 971 693.00 | 54 220.00 | | 971 693.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 18 307.00 | -54 220.00 | | 18 307.00 |
HK Income tax | 103 491.00 | 14 392.00 | | 103 491.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 433 656.00 | 473 892.00 | | 1 433 656.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 245 330.00 | 206 156.00 | | 1 245 330.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 188 326.00 | 267 736.00 | | 188 326.00 |
| |
| 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 | 7 193 181.00 | | 1 525 115.00 | 7 193 181.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 535 219.00 | 7 179 930.00 | |
I4 DECREASES Grand Total | | 1 535 219.00 | 7 183 077.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 147.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 147.00 | | | 3 147.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 190 034.00 | | 1 525 115.00 | 7 190 034.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 267.00 | 814.00 | 2 082.00 | 1 267.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 267.00 | 814.00 | 2 082.00 | 1 267.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 121 215.00 | 77 663.00 | | 121 215.00 |
7C Grand total | 121 215.00 | 77 663.00 | | 121 215.00 |
UJ - Exceptional | | 77 663.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 207 680.00 | 103 281.00 | 104 399.00 | 207 680.00 |
8B Suppliers and Related Accounts | 6 646.00 | 6 646.00 | | 6 646.00 |
8D Social Security and Other Social Organizations | 40 097.00 | 40 097.00 | | 40 097.00 |
8K Other liabilities (including liabilities related to repo transactions) | 222 828.00 | 222 828.00 | | 222 828.00 |
UL Receivables related to investments | 1 083 024.00 | 24 283.00 | 1 058 741.00 | 1 083 024.00 |
UT Other financial assets | 65 000.00 | | 65 000.00 | 65 000.00 |
UX Other trade receivables | 198 000.00 | 198 000.00 | | 198 000.00 |
VH Loans with a maturity of more than one year at origin | 4 632 712.00 | 769 535.00 | 2 846 698.00 | 4 632 712.00 |
VJ Loans taken out during the year | 1 000 000.00 | | | 1 000 000.00 |
VK Loans repaid during the year | 651 301.00 | | | 651 301.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 905 838.00 | 905 838.00 | | 905 838.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 251 862.00 | 1 128 121.00 | 1 123 741.00 | 2 251 862.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 109 963.00 | 1 142 387.00 | 2 951 097.00 | 5 109 963.00 |
