| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 12 000.00 | | 12 000.00 | 12 000.00 |
BD Other fixed assets | 2 840 000.00 | | 2 840 000.00 | 2 840 000.00 |
BJ TOTAL (I) | 71 513 670.00 | | 71 513 670.00 | 71 513 670.00 |
BZ Other receivables | 18 324 600.00 | | 18 324 600.00 | 18 324 600.00 |
CF Cash and cash equivalents | 6 458 840.00 | | 6 458 840.00 | 6 458 840.00 |
CJ TOTAL (II) | 24 783 440.00 | | 24 783 440.00 | 24 783 440.00 |
CO Grand total (0 to V) | 96 297 111.00 | | 96 297 111.00 | 96 297 111.00 |
CU Other investments | 68 661 670.00 | | 68 661 670.00 | 68 661 670.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 74 000 000.00 | 74 000 000.00 | | 74 000 000.00 |
DH Retained earnings | -2 089 554.00 | -1 891 494.00 | | -2 089 554.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 451 601.00 | -198 060.00 | | 1 451 601.00 |
DK Regulated provisions | 357 079.00 | 357 079.00 | | 357 079.00 |
DL TOTAL (I) | 73 719 127.00 | 72 267 526.00 | | 73 719 127.00 |
DU Loans and Debts from Credit Institutions (3) | 17 003 715.00 | 14 547 342.00 | | 17 003 715.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 23 241.00 | 22 491.00 | | 23 241.00 |
EA Other liabilities | 5 551 028.00 | 5 475 782.00 | | 5 551 028.00 |
EC TOTAL (IV) | 22 577 984.00 | 20 045 615.00 | | 22 577 984.00 |
EE Grand total (I to V) | 96 297 111.00 | 92 313 140.00 | | 96 297 111.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 3 754.00 | |
FR Total operating income (I) | | | 3 754.00 | |
FW Other purchases and external expenses | | | 47 050.00 | |
FX Taxes, duties, and similar payments | | | 69.00 | |
GE Other Expenses | | | 798.00 | |
GF Total Operating Expenses (II) | | | 47 917.00 | |
GG - OPERATING RESULT (I - II) | | | -44 163.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 000.00 | |
GK Income from other securities and fixed asset receivables | | | 41 822.00 | |
GL Other interest and similar income | | | 23 476.00 | |
GP Total financial income (V) | | | 241 822.00 | |
GR Interest and similar expenses | | | 324 432.00 | |
GU Total financial expenses (VI) | | | 324 432.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -82 610.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -126 772.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 9 198 373.00 | | | 9 198 373.00 |
HD Total exceptional income (VII) | 9 198 373.00 | | | 9 198 373.00 |
HF Exceptional expenses on capital transactions | 7 620 000.00 | | | 7 620 000.00 |
HH Total exceptional expenses (VIII) | 7 620 000.00 | | | 7 620 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 578 373.00 | | | 1 578 373.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 443 949.00 | 173 476.00 | | 9 443 949.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 992 348.00 | 371 536.00 | | 7 992 348.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 451 601.00 | -198 060.00 | | 1 451 601.00 |
| |
| 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 | 79 133 670.00 | | | 79 133 670.00 |
I3 DECREASES Total Financial Fixed Assets | | 7 620 000.00 | 71 501 670.00 | |
I4 DECREASES Grand Total | | 7 620 000.00 | 71 513 670.00 | |
IO DECREASES Total including other intangible assets | | | 12 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 12 000.00 | | | 12 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 79 121 670.00 | | | 79 121 670.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 357 079.00 | | | 357 079.00 |
7C Grand total | 357 079.00 | | | 357 079.00 |
| |
| 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 | 23 241.00 | 23 241.00 | | 23 241.00 |
VC Group and associates | 18 324 600.00 | 18 324 600.00 | | 18 324 600.00 |
VH Loans with a maturity of more than one year at origin | 17 003 715.00 | 1 431 709.00 | 5 456 354.00 | 17 003 715.00 |
VI Group and Associates | 5 551 028.00 | 5 551 028.00 | | 5 551 028.00 |
VJ Loans taken out during the year | 3 600 000.00 | | | 3 600 000.00 |
VK Loans repaid during the year | 1 150 425.00 | | | 1 150 425.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 324 600.00 | 18 324 600.00 | | 18 324 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 577 984.00 | 7 005 978.00 | 5 456 354.00 | 22 577 984.00 |
