| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AX Advances and down payments | | | | |
BJ TOTAL (I) | 26 235 757.00 | 11 230 684.00 | 15 005 073.00 | 26 235 757.00 |
BZ Other receivables | 19.00 | | 19.00 | 19.00 |
CF Cash and cash equivalents | 29 635.00 | | 29 635.00 | 29 635.00 |
CH Prepaid expenses | 58 571.00 | | 58 571.00 | 58 571.00 |
CJ TOTAL (II) | 88 226.00 | | 88 226.00 | 88 226.00 |
CO Grand total (0 to V) | 26 323 983.00 | 11 230 684.00 | 15 093 299.00 | 26 323 983.00 |
CU Other investments | 26 235 757.00 | 11 230 684.00 | 15 005 073.00 | 26 235 757.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 800 000.00 | 1 800 000.00 | | 1 800 000.00 |
DC Revaluation differences | | 8.00 | | |
DD Legal reserve (1) | 134 873.00 | 85 420.00 | | 134 873.00 |
DH Retained earnings | 828 089.00 | -111 520.00 | | 828 089.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -481 441.00 | 989 062.00 | | -481 441.00 |
DK Regulated provisions | 763 479.00 | 763 479.00 | | 763 479.00 |
DL TOTAL (I) | 3 045 000.00 | 3 526 441.00 | | 3 045 000.00 |
DU Loans and Debts from Credit Institutions (3) | 4 643 417.00 | 7 262 047.00 | | 4 643 417.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 484 543.00 | 5 815 280.00 | | 6 484 543.00 |
DX Trade payables and related accounts | 30 196.00 | 32 950.00 | | 30 196.00 |
DY Tax and social security liabilities | 13 627.00 | | | 13 627.00 |
EA Other liabilities | 876 516.00 | 1 096 080.00 | | 876 516.00 |
EC TOTAL (IV) | 12 048 298.00 | 14 206 356.00 | | 12 048 298.00 |
EE Grand total (I to V) | 15 093 299.00 | 17 732 797.00 | | 15 093 299.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 124 527.00 | |
GF Total Operating Expenses (II) | | | 124 527.00 | |
GG - OPERATING RESULT (I - II) | | | -124 527.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 536 935.00 | |
GP Total financial income (V) | | | 3 536 935.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 583 920.00 | |
GR Interest and similar expenses | | | 721 236.00 | |
GU Total financial expenses (VI) | | | 3 305 156.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 231 780.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 107 253.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 588 694.00 | 509 709.00 | | 588 694.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 536 935.00 | 3 532 172.00 | | 3 536 935.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 018 377.00 | 2 543 110.00 | | 4 018 377.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -481 441.00 | 989 062.00 | | -481 441.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | 26 235 757.00 | | | 26 235 757.00 |
I4 DECREASES Grand Total | 26 235 757.00 | | | 26 235 757.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 763 479.00 | | | 763 479.00 |
7B Total provisions for depreciation | 8 646 765.00 | 2 583 919.00 | | 8 646 765.00 |
7C Grand total | 9 410 244.00 | 2 583 919.00 | | 9 410 244.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 2 583 919.00 | | |
| |
| 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 | 6 134 802.00 | 1 366 087.00 | 4 768 715.00 | 6 134 802.00 |
8B Suppliers and Related Accounts | 30 196.00 | 30 196.00 | | 30 196.00 |
8E Income Taxes | 13 627.00 | 13 627.00 | | 13 627.00 |
VB VAT | 19.00 | 19.00 | | 19.00 |
VH Loans with a maturity of more than one year at origin | 4 643 417.00 | 2 027 389.00 | 2 616 028.00 | 4 643 417.00 |
VI Group and Associates | 1 226 257.00 | 1 226 257.00 | | 1 226 257.00 |
VJ Loans taken out during the year | 319 522.00 | | | 319 522.00 |
VK Loans repaid during the year | 2 618 630.00 | | | 2 618 630.00 |
VS Prepaid expenses | 58 571.00 | 58 571.00 | | 58 571.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 58 591.00 | 58 591.00 | | 58 591.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 048 298.00 | 4 663 556.00 | 7 384 743.00 | 12 048 298.00 |
