| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 878 620.00 | | 878 620.00 | 878 620.00 |
AT Other tangible assets | 23 697.00 | 1 621.00 | 22 075.00 | 23 697.00 |
BH Other financial assets | 17 500.00 | | 17 500.00 | 17 500.00 |
BJ TOTAL (I) | 9 825 523.00 | 1 621.00 | 9 823 902.00 | 9 825 523.00 |
BV Advances and down payments on orders | 913.00 | | 913.00 | 913.00 |
BZ Other receivables | 446.00 | | 446.00 | 446.00 |
CF Cash and cash equivalents | 56 065.00 | | 56 065.00 | 56 065.00 |
CJ TOTAL (II) | 57 423.00 | | 57 423.00 | 57 423.00 |
CO Grand total (0 to V) | 9 882 947.00 | 1 621.00 | 9 881 325.00 | 9 882 947.00 |
CS Evaluated investments - equity method | 8 306 050.00 | | 8 306 050.00 | 8 306 050.00 |
CU Other investments | 599 656.00 | | 599 656.00 | 599 656.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DD Legal reserve (1) | 600.00 | 600.00 | | 600.00 |
DG Other reserves | 5 822 689.00 | 4 810 600.00 | | 5 822 689.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 012 388.00 | 1 012 089.00 | | 1 012 388.00 |
DL TOTAL (I) | 6 841 677.00 | 5 829 289.00 | | 6 841 677.00 |
DU Loans and Debts from Credit Institutions (3) | 3 016 550.00 | 3 197 401.00 | | 3 016 550.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 000.00 | 18 000.00 | | 18 000.00 |
DX Trade payables and related accounts | 5 099.00 | 4 817.00 | | 5 099.00 |
EC TOTAL (IV) | 3 039 649.00 | 3 220 218.00 | | 3 039 649.00 |
EE Grand total (I to V) | 9 881 325.00 | 9 049 507.00 | | 9 881 325.00 |
EG Accrued income and payables due within one year | 1 104 261.00 | 1 015 963.00 | | 1 104 261.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 15 017.00 | |
FX Taxes, duties, and similar payments | | | 414.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 621.00 | |
GF Total Operating Expenses (II) | | | 17 051.00 | |
GG - OPERATING RESULT (I - II) | | | -17 051.00 | |
GK Income from other securities and fixed asset receivables | | | 1 089 151.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1 089 151.00 | |
GR Interest and similar expenses | | | 59 712.00 | |
GU Total financial expenses (VI) | | | 59 712.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 029 439.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 012 388.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 089 151.00 | 1 089 151.00 | | 1 089 151.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 76 763.00 | 77 062.00 | | 76 763.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 012 388.00 | 1 012 089.00 | | 1 012 388.00 |
| |
| 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 | 8 882 355.00 | | 2 068 168.00 | 8 882 355.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 125 000.00 | 8 923 206.00 | |
I4 DECREASES Grand Total | | 1 125 000.00 | 9 825 523.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 902 317.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 902 317.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 882 355.00 | | 1 165 851.00 | 8 882 355.00 |
| |
| 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 | 5 099.00 | 5 099.00 | | 5 099.00 |
UL Receivables related to investments | 599 656.00 | | 599 656.00 | 599 656.00 |
UT Other financial assets | 17 500.00 | | 17 500.00 | 17 500.00 |
VH Loans with a maturity of more than one year at origin | 3 016 550.00 | 1 081 163.00 | 1 323 762.00 | 3 016 550.00 |
VI Group and Associates | 18 000.00 | | | 18 000.00 |
VJ Loans taken out during the year | 848 950.00 | | | 848 950.00 |
VK Loans repaid during the year | 1 029 473.00 | | | 1 029 473.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 446.00 | 446.00 | | 446.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 617 602.00 | 446.00 | 617 156.00 | 617 602.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 039 649.00 | 1 086 262.00 | 1 323 762.00 | 3 039 649.00 |
