| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 766 508.00 | | 766 508.00 | 766 508.00 |
BJ TOTAL (I) | 10 814 833.00 | | 10 814 833.00 | 10 814 833.00 |
BZ Other receivables | 297 286.00 | | 297 286.00 | 297 286.00 |
CF Cash and cash equivalents | 12 641.00 | | 12 641.00 | 12 641.00 |
CH Prepaid expenses | 714.00 | | 714.00 | 714.00 |
CJ TOTAL (II) | 310 641.00 | | 310 641.00 | 310 641.00 |
CO Grand total (0 to V) | 11 125 474.00 | | 11 125 474.00 | 11 125 474.00 |
CU Other investments | 10 048 324.00 | | 10 048 324.00 | 10 048 324.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 977 501.00 | 1 977 501.00 | | 1 977 501.00 |
DB Share, merger, contribution premiums, etc. | 3 659 411.00 | 3 659 411.00 | | 3 659 411.00 |
DD Legal reserve (1) | 220 615.00 | 220 615.00 | | 220 615.00 |
DG Other reserves | 1 951 063.00 | 1 662 672.00 | | 1 951 063.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 713 367.00 | 1 578 719.00 | | 1 713 367.00 |
DK Regulated provisions | 27 430.00 | 27 430.00 | | 27 430.00 |
DL TOTAL (I) | 9 549 386.00 | 9 126 348.00 | | 9 549 386.00 |
DU Loans and Debts from Credit Institutions (3) | 662 074.00 | 816 370.00 | | 662 074.00 |
DV Miscellaneous Loans and Financial Debts (4) | 619 249.00 | 999 263.00 | | 619 249.00 |
DX Trade payables and related accounts | 3 350.00 | 3 350.00 | | 3 350.00 |
DY Tax and social security liabilities | 291 415.00 | 3 388.00 | | 291 415.00 |
EC TOTAL (IV) | 1 576 087.00 | 1 822 371.00 | | 1 576 087.00 |
EE Grand total (I to V) | 11 125 474.00 | 10 948 718.00 | | 11 125 474.00 |
EG Accrued income and payables due within one year | 1 071 442.00 | 659 471.00 | | 1 071 442.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 095.00 | |
FX Taxes, duties, and similar payments | | | 282.00 | |
GF Total Operating Expenses (II) | | | 8 377.00 | |
GG - OPERATING RESULT (I - II) | | | -8 377.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 728 904.00 | |
GP Total financial income (V) | | | 1 728 904.00 | |
GR Interest and similar expenses | | | 7 160.00 | |
GU Total financial expenses (VI) | | | 7 160.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 721 744.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 713 367.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 23 275.00 | | |
HD Total exceptional income (VII) | | 23 275.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 23 275.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 728 904.00 | 1 604 615.00 | | 1 728 904.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 537.00 | 25 897.00 | | 15 537.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 713 367.00 | 1 578 719.00 | | 1 713 367.00 |
| |
| 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 | 10 784 833.00 | | 30 000.00 | 10 784 833.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 814 833.00 | |
I4 DECREASES Grand Total | | | 10 814 833.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 784 833.00 | | 30 000.00 | 10 784 833.00 |
| |
| 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 | 3 350.00 | 3 350.00 | | 3 350.00 |
8D Social Security and Other Social Organizations | 288 142.00 | 288 142.00 | | 288 142.00 |
UT Other financial assets | 766 508.00 | | 766 508.00 | 766 508.00 |
VH Loans with a maturity of more than one year at origin | 662 074.00 | 157 429.00 | 504 645.00 | 662 074.00 |
VI Group and Associates | 622 522.00 | 622 522.00 | | 622 522.00 |
VK Loans repaid during the year | 153 763.00 | | | 153 763.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 297 286.00 | 297 286.00 | | 297 286.00 |
VS Prepaid expenses | 714.00 | 714.00 | | 714.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 064 508.00 | 298 000.00 | 766 508.00 | 1 064 508.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 576 087.00 | 1 071 442.00 | 504 645.00 | 1 576 087.00 |
