| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 15 000.00 | | 15 000.00 | 15 000.00 |
BJ TOTAL (I) | 4 568 257.00 | | 4 568 257.00 | 4 568 257.00 |
BZ Other receivables | 206 727.00 | | 206 727.00 | 206 727.00 |
CF Cash and cash equivalents | 382 751.00 | | 382 751.00 | 382 751.00 |
CH Prepaid expenses | 5 731.00 | | 5 731.00 | 5 731.00 |
CJ TOTAL (II) | 595 210.00 | | 595 210.00 | 595 210.00 |
CO Grand total (0 to V) | 5 163 467.00 | | 5 163 467.00 | 5 163 467.00 |
CU Other investments | 4 553 257.00 | | 4 553 257.00 | 4 553 257.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 550 000.00 | | | 550 000.00 |
DD Legal reserve (1) | 55 000.00 | | | 55 000.00 |
DG Other reserves | 3 558 991.00 | | | 3 558 991.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 183 971.00 | | | 183 971.00 |
DK Regulated provisions | 53 257.00 | | | 53 257.00 |
DL TOTAL (I) | 4 401 219.00 | | | 4 401 219.00 |
DU Loans and Debts from Credit Institutions (3) | 677 746.00 | | | 677 746.00 |
DV Miscellaneous Loans and Financial Debts (4) | 73 342.00 | | | 73 342.00 |
DX Trade payables and related accounts | 7 055.00 | | | 7 055.00 |
DY Tax and social security liabilities | 4 104.00 | | | 4 104.00 |
EC TOTAL (IV) | 762 247.00 | | | 762 247.00 |
EE Grand total (I to V) | 5 163 467.00 | | | 5 163 467.00 |
EG Accrued income and payables due within one year | 262 594.00 | | | 262 594.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 90.00 | | | 90.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 824.00 | |
GF Total Operating Expenses (II) | | | 12 824.00 | |
GG - OPERATING RESULT (I - II) | | | -12 824.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 000.00 | |
GP Total financial income (V) | | | 200 000.00 | |
GR Interest and similar expenses | | | 8 660.00 | |
GU Total financial expenses (VI) | | | 8 660.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 191 339.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 178 515.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -5 456.00 | | | -5 456.00 |
HL TOTAL REVENUE (I + III + V + VII) | 200 000.00 | | | 200 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 028.00 | | | 16 028.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 183 971.00 | | | 183 971.00 |
| |
| 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 | 4 753 257.00 | 200 000.00 | | 4 753 257.00 |
I3 DECREASES Total Financial Fixed Assets | | 385 000.00 | 4 568 257.00 | |
I4 DECREASES Grand Total | | 385 000.00 | 4 568 257.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 753 257.00 | 200 000.00 | | 4 753 257.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 53 257.00 | | | 53 257.00 |
| |
| 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 | 7 055.00 | 7 055.00 | | 7 055.00 |
8K Other liabilities (including liabilities related to repo transactions) | 73 342.00 | 73 342.00 | | 73 342.00 |
UL Receivables related to investments | 15 000.00 | | 15 000.00 | 15 000.00 |
UX Other trade receivables | 206 727.00 | 206 727.00 | | 206 727.00 |
VG Loans with a maturity of up to one year at origin | 91.00 | 91.00 | | 91.00 |
VH Loans with a maturity of more than one year at origin | 677 656.00 | 178 003.00 | 499 653.00 | 677 656.00 |
VK Loans repaid during the year | 176 038.00 | | | 176 038.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 104.00 | 4 104.00 | | 4 104.00 |
VS Prepaid expenses | 5 731.00 | 5 731.00 | | 5 731.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 227 458.00 | 212 458.00 | 15 000.00 | 227 458.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 762 248.00 | 262 595.00 | 499 653.00 | 762 248.00 |
