| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 9 352 238.00 | 7 340.00 | 9 344 898.00 | 9 352 238.00 |
BZ Other receivables | 2 727 320.00 | 99 667.00 | 2 627 653.00 | 2 727 320.00 |
CF Cash and cash equivalents | 4 278.00 | | 4 278.00 | 4 278.00 |
CJ TOTAL (II) | 2 731 597.00 | 99 667.00 | 2 631 930.00 | 2 731 597.00 |
CO Grand total (0 to V) | 12 083 835.00 | 107 007.00 | 11 976 828.00 | 12 083 835.00 |
CU Other investments | 9 352 238.00 | 7 340.00 | 9 344 898.00 | 9 352 238.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 244 000.00 | 4 244 000.00 | | 4 244 000.00 |
DD Legal reserve (1) | 95 500.00 | 70 000.00 | | 95 500.00 |
DG Other reserves | 1 809 781.00 | 1 329 667.00 | | 1 809 781.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 538 674.00 | 505 614.00 | | 538 674.00 |
DK Regulated provisions | 139 194.00 | 111 283.00 | | 139 194.00 |
DL TOTAL (I) | 6 827 150.00 | 6 260 564.00 | | 6 827 150.00 |
DU Loans and Debts from Credit Institutions (3) | 2 487 706.00 | 2 529 397.00 | | 2 487 706.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 656 873.00 | 2 240 549.00 | | 2 656 873.00 |
DX Trade payables and related accounts | 5 100.00 | 4 956.00 | | 5 100.00 |
EC TOTAL (IV) | 5 149 678.00 | 4 774 902.00 | | 5 149 678.00 |
EE Grand total (I to V) | 11 976 828.00 | 11 035 467.00 | | 11 976 828.00 |
EG Accrued income and payables due within one year | 3 429 337.00 | 2 771 852.00 | | 3 429 337.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 285.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 13 285.00 | |
GG - OPERATING RESULT (I - II) | | | -13 285.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 549 000.00 | |
GL Other interest and similar income | | | 25 903.00 | |
GP Total financial income (V) | | | 574 903.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 76 815.00 | |
GU Total financial expenses (VI) | | | 76 815.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 498 088.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 484 802.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 27 911.00 | 127 578.00 | | 27 911.00 |
HH Total exceptional expenses (VIII) | 27 911.00 | 127 578.00 | | 27 911.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -27 911.00 | -127 578.00 | | -27 911.00 |
HK Income tax | -81 783.00 | -66 458.00 | | -81 783.00 |
HL TOTAL REVENUE (I + III + V + VII) | 574 903.00 | 723 390.00 | | 574 903.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 229.00 | 217 776.00 | | 36 229.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 538 674.00 | 505 614.00 | | 538 674.00 |
| |
| 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 | 9 352 238.00 | | | 9 352 238.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 352 238.00 | |
I4 DECREASES Grand Total | | | 9 352 238.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 352 238.00 | | | 9 352 238.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 111 283.00 | 27 911.00 | | 111 283.00 |
6X Other provisions for depreciation | 99 667.00 | | | 99 667.00 |
7B Total provisions for depreciation | 107 007.00 | | | 107 007.00 |
7C Grand total | 218 290.00 | 27 911.00 | | 218 290.00 |
9U on fixed assets – equity investments | | | | |
UJ - Exceptional | | 27 911.00 | | |
| |
| 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 | 5 100.00 | 5 100.00 | | 5 100.00 |
VB VAT | 2 021.00 | 2 021.00 | | 2 021.00 |
VC Group and associates | 2 555 372.00 | 2 555 372.00 | | 2 555 372.00 |
VG Loans with a maturity of up to one year at origin | 362 037.00 | 362 037.00 | | 362 037.00 |
VH Loans with a maturity of more than one year at origin | 2 125 669.00 | 405 327.00 | 1 631 516.00 | 2 125 669.00 |
VI Group and Associates | 2 656 873.00 | 2 656 873.00 | | 2 656 873.00 |
VJ Loans taken out during the year | 1 930 000.00 | | | 1 930 000.00 |
VK Loans repaid during the year | 2 332 902.00 | | | 2 332 902.00 |
VM Income taxes | 169 927.00 | 169 927.00 | | 169 927.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 727 320.00 | 2 727 320.00 | | 2 727 320.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 149 678.00 | 3 429 337.00 | 1 631 516.00 | 5 149 678.00 |
