| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 26 684 253.00 | | 26 684 253.00 | 26 684 253.00 |
BH Other financial assets | 190.00 | | 190.00 | 190.00 |
BJ TOTAL (I) | 39 036 859.00 | | 39 036 859.00 | 39 036 859.00 |
BZ Other receivables | 499 161.00 | | 499 161.00 | 499 161.00 |
CF Cash and cash equivalents | 89 633.00 | | 89 633.00 | 89 633.00 |
CJ TOTAL (II) | 588 794.00 | | 588 794.00 | 588 794.00 |
CO Grand total (0 to V) | 39 625 654.00 | | 39 625 654.00 | 39 625 654.00 |
CU Other investments | 12 352 415.00 | | 12 352 415.00 | 12 352 415.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 910 015.00 | 1 910 015.00 | | 1 910 015.00 |
DD Legal reserve (1) | 183 157.00 | 183 157.00 | | 183 157.00 |
DH Retained earnings | -930 039.00 | -993 203.00 | | -930 039.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 81 961.00 | 63 163.00 | | 81 961.00 |
DL TOTAL (I) | 1 245 093.00 | 1 163 132.00 | | 1 245 093.00 |
DV Miscellaneous Loans and Financial Debts (4) | 38 064 877.00 | 39 491 809.00 | | 38 064 877.00 |
DX Trade payables and related accounts | 3 260.00 | 3 092.00 | | 3 260.00 |
DY Tax and social security liabilities | 312 423.00 | | | 312 423.00 |
EC TOTAL (IV) | 38 380 560.00 | 39 494 901.00 | | 38 380 560.00 |
EE Grand total (I to V) | 39 625 654.00 | 40 658 034.00 | | 39 625 654.00 |
EG Accrued income and payables due within one year | 11 996 514.00 | 12 544 185.00 | | 11 996 514.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 17 224.00 | |
FX Taxes, duties, and similar payments | | | 3 096.00 | |
GF Total Operating Expenses (II) | | | 20 320.00 | |
GG - OPERATING RESULT (I - II) | | | -20 319.00 | |
GK Income from other securities and fixed asset receivables | | | 483 819.00 | |
GP Total financial income (V) | | | 483 819.00 | |
GR Interest and similar expenses | | | 473 068.00 | |
GU Total financial expenses (VI) | | | 473 068.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10 751.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 567.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -91 529.00 | -48 347.00 | | -91 529.00 |
HL TOTAL REVENUE (I + III + V + VII) | 483 820.00 | 542 378.00 | | 483 820.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 401 859.00 | 479 214.00 | | 401 859.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 81 961.00 | 63 163.00 | | 81 961.00 |
| |
| 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 | 40 453 039.00 | | | 40 453 039.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 416 180.00 | 39 036 859.00 | |
I4 DECREASES Grand Total | | 1 416 180.00 | 39 036 859.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 40 453 039.00 | | | 40 453 039.00 |
| |
| 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 | 26 618 707.00 | 234 661.00 | 26 384 046.00 | 26 618 707.00 |
8B Suppliers and Related Accounts | 3 260.00 | 3 260.00 | | 3 260.00 |
8E Income Taxes | 312 423.00 | 312 423.00 | | 312 423.00 |
UP Loans | 26 684 253.00 | | 26 684 253.00 | 26 684 253.00 |
UT Other financial assets | 190.00 | | 190.00 | 190.00 |
VC Group and associates | 499 161.00 | 499 161.00 | | 499 161.00 |
VI Group and Associates | 11 446 170.00 | 11 446 170.00 | | 11 446 170.00 |
VK Loans repaid during the year | 1 414 709.00 | | | 1 414 709.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 183 605.00 | 499 161.00 | 26 684 444.00 | 27 183 605.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 38 380 560.00 | 11 996 514.00 | 26 384 046.00 | 38 380 560.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 3 096.00 | | | 3 096.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 15 169.00 | | | 15 169.00 |
ST Other accounts | 668.00 | | | 668.00 |
XQ Rental, rental and co-ownership charges | 903.00 | | | 903.00 |
YT Subcontracting | 483.00 | | | 483.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 096.00 | | | 3 096.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 17 224.00 | | | 17 224.00 |
