| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 348.00 | 1 203.00 | 144.00 | 1 348.00 |
BJ TOTAL (I) | 7 613 189.00 | 1 203.00 | 7 611 986.00 | 7 613 189.00 |
BX Customers and related accounts | 6 875.00 | | 6 875.00 | 6 875.00 |
BZ Other receivables | 1 215 895.00 | | 1 215 895.00 | 1 215 895.00 |
CF Cash and cash equivalents | 34 624.00 | | 34 624.00 | 34 624.00 |
CJ TOTAL (II) | 1 257 394.00 | | 1 257 394.00 | 1 257 394.00 |
CO Grand total (0 to V) | 8 870 584.00 | 1 203.00 | 8 869 381.00 | 8 870 584.00 |
CU Other investments | 7 611 841.00 | | 7 611 841.00 | 7 611 841.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 806 420.00 | 1 806 420.00 | | 1 806 420.00 |
DD Legal reserve (1) | 180 642.00 | 19 473.00 | | 180 642.00 |
DG Other reserves | 743 905.00 | 90 459.00 | | 743 905.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 583 386.00 | 1 067 567.00 | | 583 386.00 |
DK Regulated provisions | 42 167.00 | 38 949.00 | | 42 167.00 |
DL TOTAL (I) | 3 356 521.00 | 3 022 868.00 | | 3 356 521.00 |
DU Loans and Debts from Credit Institutions (3) | 4 467 077.00 | 5 077 321.00 | | 4 467 077.00 |
DV Miscellaneous Loans and Financial Debts (4) | 907 753.00 | 701 611.00 | | 907 753.00 |
DX Trade payables and related accounts | 6 297.00 | 6 808.00 | | 6 297.00 |
DY Tax and social security liabilities | 131 731.00 | 75 225.00 | | 131 731.00 |
EC TOTAL (IV) | 5 512 859.00 | 5 860 965.00 | | 5 512 859.00 |
EE Grand total (I to V) | 8 869 381.00 | 8 883 833.00 | | 8 869 381.00 |
EG Accrued income and payables due within one year | 1 663 363.00 | 4 467 303.00 | | 1 663 363.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 875.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 6 875.00 | |
FW Other purchases and external expenses | | | 20 770.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 500.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 21 270.00 | |
GG - OPERATING RESULT (I - II) | | | -14 395.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 642 830.00 | |
GL Other interest and similar income | | | 11 726.00 | |
GP Total financial income (V) | | | 654 556.00 | |
GR Interest and similar expenses | | | 55 634.00 | |
GU Total financial expenses (VI) | | | 55 634.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 598 921.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 584 526.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 6 875.00 | | | 6 875.00 |
HG Exceptional depreciation and provisions | 3 218.00 | | | 3 218.00 |
HH Total exceptional expenses (VIII) | 3 218.00 | 3 219.00 | | 3 218.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 218.00 | -3 219.00 | | -3 218.00 |
HK Income tax | -2 079.00 | 8 004.00 | | -2 079.00 |
HL TOTAL REVENUE (I + III + V + VII) | 661 432.00 | 1 147 167.00 | | 661 432.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 78 045.00 | 79 600.00 | | 78 045.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 583 386.00 | 1 067 567.00 | | 583 386.00 |
| |
| 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 | 7 573 189.00 | | 40 000.00 | 7 573 189.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 611 841.00 | |
I4 DECREASES Grand Total | | | 7 613 189.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 348.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 348.00 | | | 1 348.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 571 841.00 | | 40 000.00 | 7 571 841.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 703.00 | 500.00 | | 703.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 703.00 | 500.00 | | 703.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 38 949.00 | 3 219.00 | | 38 949.00 |
7C Grand total | 38 949.00 | 3 219.00 | | 38 949.00 |
UJ - Exceptional | | 3 219.00 | | |
| |
| 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 | 6 298.00 | 6 298.00 | | 6 298.00 |
8D Social Security and Other Social Organizations | 131 731.00 | 131 731.00 | | 131 731.00 |
8K Other liabilities (including liabilities related to repo transactions) | 907 754.00 | 907 754.00 | | 907 754.00 |
UX Other trade receivables | 6 875.00 | 6 875.00 | | 6 875.00 |
VH Loans with a maturity of more than one year at origin | 4 467 077.00 | 617 581.00 | 2 523 231.00 | 4 467 077.00 |
VK Loans repaid during the year | 610 016.00 | | | 610 016.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 215 896.00 | 1 215 896.00 | | 1 215 896.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 222 771.00 | 1 222 771.00 | | 1 222 771.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 512 859.00 | 1 663 363.00 | 2 523 231.00 | 5 512 859.00 |
