| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 191.00 | 6 191.00 | | 6 191.00 |
BF Loans | 8 500 000.00 | | 8 500 000.00 | 8 500 000.00 |
BJ TOTAL (I) | 17 339 016.00 | 6 191.00 | 17 332 825.00 | 17 339 016.00 |
BZ Other receivables | 4 565 257.00 | 2 200 000.00 | 2 365 257.00 | 4 565 257.00 |
CF Cash and cash equivalents | 18 101 738.00 | | 18 101 738.00 | 18 101 738.00 |
CJ TOTAL (II) | 22 666 995.00 | 2 200 000.00 | 20 466 995.00 | 22 666 995.00 |
CO Grand total (0 to V) | 40 006 011.00 | 2 206 191.00 | 37 799 820.00 | 40 006 011.00 |
CU Other investments | 8 832 825.00 | | 8 832 825.00 | 8 832 825.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 005 000.00 | 5 005 000.00 | | 5 005 000.00 |
DD Legal reserve (1) | 500 500.00 | 500 500.00 | | 500 500.00 |
DH Retained earnings | -2 176 579.00 | | | -2 176 579.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 581 794.00 | -2 176 579.00 | | -2 581 794.00 |
DL TOTAL (I) | 747 127.00 | 3 328 920.00 | | 747 127.00 |
DP Provisions for Risks | | 6 200 000.00 | | |
DR TOTAL (IV) | | 6 200 000.00 | | |
DU Loans and Debts from Credit Institutions (3) | 16 781 846.00 | 4 287 573.00 | | 16 781 846.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 217 310.00 | 15 539 179.00 | | 18 217 310.00 |
DX Trade payables and related accounts | 16 980.00 | 16 991.00 | | 16 980.00 |
DY Tax and social security liabilities | 2 036 558.00 | 1 016 201.00 | | 2 036 558.00 |
EC TOTAL (IV) | 37 052 693.00 | 20 859 944.00 | | 37 052 693.00 |
EE Grand total (I to V) | 37 799 820.00 | 30 388 864.00 | | 37 799 820.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 4.00 | |
FW Other purchases and external expenses | | | 28 152.00 | |
FX Taxes, duties, and similar payments | | | 1 066.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 29 220.00 | |
GG - OPERATING RESULT (I - II) | | | -29 216.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GK Income from other securities and fixed asset receivables | | | 32 216.00 | |
GL Other interest and similar income | | | 19 071 940.00 | |
GP Total financial income (V) | | | 19 104 156.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 126 735.00 | |
GU Total financial expenses (VI) | | | 126 735.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 18 977 421.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 948 205.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 700 000.00 | | | 2 700 000.00 |
HD Total exceptional income (VII) | 2 700 000.00 | | | 2 700 000.00 |
HE Exceptional expenses on management operations | 2 749.00 | | | 2 749.00 |
HF Exceptional expenses on capital transactions | 22 085 339.00 | | | 22 085 339.00 |
HG Exceptional depreciation and provisions | 2 200 000.00 | | | 2 200 000.00 |
HH Total exceptional expenses (VIII) | 24 288 087.00 | | | 24 288 087.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -21 588 087.00 | | | -21 588 087.00 |
HK Income tax | -58 088.00 | -772 660.00 | | -58 088.00 |
HL TOTAL REVENUE (I + III + V + VII) | 21 804 160.00 | 5 099 851.00 | | 21 804 160.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 385 954.00 | 7 276 431.00 | | 24 385 954.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 581 794.00 | -2 176 579.00 | | -2 581 794.00 |
| |
| 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 | 27 623 956.00 | | 11 553 420.00 | 27 623 956.00 |
I3 DECREASES Total Financial Fixed Assets | | 21 838 360.00 | 17 332 825.00 | |
I4 DECREASES Grand Total | | 21 838 360.00 | 17 339 016.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 191.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 191.00 | | | 6 191.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 27 617 765.00 | | 11 553 420.00 | 27 617 765.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 191.00 | | | 6 191.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 191.00 | | | 6 191.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 6 200 000.00 | | 6 200 000.00 | 6 200 000.00 |
6X Other provisions for depreciation | | 2 200 000.00 | | |
7B Total provisions for depreciation | 12 871 940.00 | 2 200 000.00 | 12 871 940.00 | 12 871 940.00 |
7C Grand total | 19 071 940.00 | 2 200 000.00 | 19 071 940.00 | 19 071 940.00 |
| |
| 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 | 16 980.00 | 16 980.00 | | 16 980.00 |
8E Income Taxes | 2 036 259.00 | 2 036 259.00 | | 2 036 259.00 |
UP Loans | 8 500 000.00 | | 8 500 000.00 | 8 500 000.00 |
VB VAT | 9 520.00 | 9 520.00 | | 9 520.00 |
VC Group and associates | 131 418.00 | 131 418.00 | | 131 418.00 |
VH Loans with a maturity of more than one year at origin | 16 781 846.00 | 16 781 846.00 | | 16 781 846.00 |
VI Group and Associates | 18 217 310.00 | 18 217 310.00 | | 18 217 310.00 |
VM Income taxes | 2 224 319.00 | 2 224 319.00 | | 2 224 319.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 200 000.00 | | 2 200 000.00 | 2 200 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 065 257.00 | 2 365 257.00 | 10 700 000.00 | 13 065 257.00 |
VW VAT | 299.00 | 299.00 | | 299.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 37 052 693.00 | 37 052 693.00 | | 37 052 693.00 |
