| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | | | | |
BB Receivables related to investments | 194 744.00 | | 194 744.00 | 194 744.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BF Loans | 10 000.00 | | 10 000.00 | 10 000.00 |
BJ TOTAL (I) | 7 745 857.00 | | 7 745 857.00 | 7 745 857.00 |
BX Customers and related accounts | 44 640.00 | | 44 640.00 | 44 640.00 |
BZ Other receivables | 327 867.00 | | 327 867.00 | 327 867.00 |
CF Cash and cash equivalents | 305 940.00 | | 305 940.00 | 305 940.00 |
CH Prepaid expenses | 437.00 | | 437.00 | 437.00 |
CJ TOTAL (II) | 678 884.00 | | 678 884.00 | 678 884.00 |
CO Grand total (0 to V) | 8 424 741.00 | | 8 424 741.00 | 8 424 741.00 |
CU Other investments | 7 541 098.00 | | 7 541 098.00 | 7 541 098.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 1 386 908.00 | 1 210 463.00 | | 1 386 908.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 865 575.00 | 176 444.00 | | 865 575.00 |
DK Regulated provisions | 31 195.00 | 22 200.00 | | 31 195.00 |
DL TOTAL (I) | 2 316 678.00 | 1 442 108.00 | | 2 316 678.00 |
DU Loans and Debts from Credit Institutions (3) | 5 391 749.00 | 1 049 326.00 | | 5 391 749.00 |
DV Miscellaneous Loans and Financial Debts (4) | 501 835.00 | 334 817.00 | | 501 835.00 |
DX Trade payables and related accounts | 5 344.00 | 7 631.00 | | 5 344.00 |
DY Tax and social security liabilities | 208 940.00 | 62 632.00 | | 208 940.00 |
EA Other liabilities | 196.00 | 196.00 | | 196.00 |
EC TOTAL (IV) | 6 108 063.00 | 1 454 601.00 | | 6 108 063.00 |
EE Grand total (I to V) | 8 424 741.00 | 2 896 709.00 | | 8 424 741.00 |
EG Accrued income and payables due within one year | 5 473 307.00 | 615 011.00 | | 5 473 307.00 |
EI Including equity loans | 501 835.00 | | | 501 835.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 510 800.00 | |
FJ Net sales | | | 510 800.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 11 226.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 522 036.00 | |
FW Other purchases and external expenses | | | 44 281.00 | |
FX Taxes, duties, and similar payments | | | 4 896.00 | |
FY Salaries and Wages | | | 371 066.00 | |
FZ Social Security Contributions | | | 71 451.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 491 703.00 | |
GG - OPERATING RESULT (I - II) | | | 30 333.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 903 080.00 | |
GP Total financial income (V) | | | 903 080.00 | |
GR Interest and similar expenses | | | 61 294.00 | |
GU Total financial expenses (VI) | | | 61 294.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 841 786.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 872 119.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 7 015.00 | | |
HD Total exceptional income (VII) | | 7 015.00 | | |
HE Exceptional expenses on management operations | 59.00 | 1 990.00 | | 59.00 |
HG Exceptional depreciation and provisions | 8 995.00 | 1 253.00 | | 8 995.00 |
HH Total exceptional expenses (VIII) | 9 054.00 | 3 243.00 | | 9 054.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -9 054.00 | 3 772.00 | | -9 054.00 |
HK Income tax | -2 510.00 | -23 754.00 | | -2 510.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 425 116.00 | 537 210.00 | | 1 425 116.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 559 541.00 | 360 766.00 | | 559 541.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 865 575.00 | 176 444.00 | | 865 575.00 |
| |
| 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 | 2 552 620.00 | | 5 217 634.00 | 2 552 620.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 745 857.00 | |
I4 DECREASES Grand Total | | 24 396.00 | 7 745 857.00 | |
IY DECREASES Total Tangible Fixed Assets | | 24 396.00 | | |
LN ACQUISITIONS Total Tangible Fixed Assets | 24 396.00 | | | 24 396.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 528 224.00 | | 5 217 634.00 | 2 528 224.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 22 200.00 | 8 995.00 | | 22 200.00 |
7C Grand total | 22 200.00 | 8 995.00 | | 22 200.00 |
UJ - Exceptional | | 8 995.00 | | |
| |
| 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 | 501 835.00 | 501 835.00 | | 501 835.00 |
8B Suppliers and Related Accounts | 5 344.00 | 5 344.00 | | 5 344.00 |
8D Social Security and Other Social Organizations | 208 940.00 | 208 940.00 | | 208 940.00 |
8K Other liabilities (including liabilities related to repo transactions) | 196.00 | 196.00 | | 196.00 |
UL Receivables related to investments | 194 744.00 | | 194 744.00 | 194 744.00 |
UP Loans | 10 000.00 | | 10 000.00 | 10 000.00 |
UX Other trade receivables | 44 640.00 | 44 640.00 | | 44 640.00 |
VH Loans with a maturity of more than one year at origin | 5 391 749.00 | 4 756 993.00 | 634 756.00 | 5 391 749.00 |
VK Loans repaid during the year | -4 465 597.00 | | | -4 465 597.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 327 867.00 | 327 867.00 | | 327 867.00 |
VS Prepaid expenses | 437.00 | 437.00 | | 437.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 577 688.00 | 372 944.00 | 204 744.00 | 577 688.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 108 063.00 | 5 473 307.00 | 634 756.00 | 6 108 063.00 |
