| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 4 360 285.00 | | 4 360 285.00 | 4 360 285.00 |
BZ Other receivables | 676 844.00 | | 676 844.00 | 676 844.00 |
CF Cash and cash equivalents | 203 153.00 | | 203 153.00 | 203 153.00 |
CJ TOTAL (II) | 879 998.00 | | 879 998.00 | 879 998.00 |
CO Grand total (0 to V) | 5 240 283.00 | | 5 240 283.00 | 5 240 283.00 |
CU Other investments | 4 360 270.00 | | 4 360 270.00 | 4 360 270.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 900 000.00 | | | 2 900 000.00 |
DD Legal reserve (1) | 65 968.00 | | | 65 968.00 |
DG Other reserves | 174 029.00 | | | 174 029.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 335 794.00 | | | 335 794.00 |
DK Regulated provisions | 7 874.00 | | | 7 874.00 |
DL TOTAL (I) | 3 483 666.00 | | | 3 483 666.00 |
DU Loans and Debts from Credit Institutions (3) | 649 794.00 | | | 649 794.00 |
DV Miscellaneous Loans and Financial Debts (4) | 751 206.00 | | | 751 206.00 |
DX Trade payables and related accounts | 5 620.00 | | | 5 620.00 |
DY Tax and social security liabilities | 349 996.00 | | | 349 996.00 |
EC TOTAL (IV) | 1 756 616.00 | | | 1 756 616.00 |
EE Grand total (I to V) | 5 240 283.00 | | | 5 240 283.00 |
EG Accrued income and payables due within one year | 1 323 952.00 | | | 1 323 952.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 936.00 | |
GF Total Operating Expenses (II) | | | 8 936.00 | |
GG - OPERATING RESULT (I - II) | | | -8 936.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 350 436.00 | |
GL Other interest and similar income | | | 2 863.00 | |
GP Total financial income (V) | | | 353 299.00 | |
GR Interest and similar expenses | | | 22 734.00 | |
GU Total financial expenses (VI) | | | 22 734.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 330 565.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 321 628.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 054.00 | | | 2 054.00 |
HH Total exceptional expenses (VIII) | 2 054.00 | | | 2 054.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 054.00 | | | -2 054.00 |
HK Income tax | -16 220.00 | | | -16 220.00 |
HL TOTAL REVENUE (I + III + V + VII) | 353 299.00 | | | 353 299.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 504.00 | | | 17 504.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 335 794.00 | | | 335 794.00 |
| |
| 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 | 4 360 285.00 | | | 4 360 285.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 360 285.00 | |
I4 DECREASES Grand Total | | | 4 360 285.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 360 285.00 | | | 4 360 285.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 820.00 | 2 054.00 | | 5 820.00 |
7C Grand total | 5 820.00 | 2 054.00 | | 5 820.00 |
UJ - Exceptional | | 2 054.00 | | |
| |
| 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 | 5 620.00 | 5 620.00 | | 5 620.00 |
8D Social Security and Other Social Organizations | 349 996.00 | 349 996.00 | | 349 996.00 |
VH Loans with a maturity of more than one year at origin | 649 794.00 | 217 131.00 | 432 664.00 | 649 794.00 |
VI Group and Associates | 751 206.00 | 751 206.00 | | 751 206.00 |
VK Loans repaid during the year | 207 014.00 | | | 207 014.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 676 845.00 | 676 845.00 | | 676 845.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 676 845.00 | 676 845.00 | | 676 845.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 756 617.00 | 1 323 953.00 | 432 664.00 | 1 756 617.00 |
