| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 173 195.00 | 114 838.00 | 58 357.00 | 173 195.00 |
BB Receivables related to investments | 1 938 916.00 | | 1 938 916.00 | 1 938 916.00 |
BJ TOTAL (I) | 3 511 454.00 | 114 838.00 | 3 396 616.00 | 3 511 454.00 |
BZ Other receivables | 5 042.00 | | 5 042.00 | 5 042.00 |
CF Cash and cash equivalents | 366 811.00 | | 366 811.00 | 366 811.00 |
CJ TOTAL (II) | 371 854.00 | | 371 854.00 | 371 854.00 |
CO Grand total (0 to V) | 3 883 308.00 | 114 838.00 | 3 768 470.00 | 3 883 308.00 |
CP Shares due in less than one year | 1 938 916.00 | | | 1 938 916.00 |
CU Other investments | 1 399 342.00 | | 1 399 342.00 | 1 399 342.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 169 000.00 | 169 000.00 | | 169 000.00 |
DD Legal reserve (1) | 7 249.00 | 691.00 | | 7 249.00 |
DH Retained earnings | 64 045.00 | -60 558.00 | | 64 045.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 65 249.00 | 131 162.00 | | 65 249.00 |
DL TOTAL (I) | 305 544.00 | 240 294.00 | | 305 544.00 |
DU Loans and Debts from Credit Institutions (3) | 99 132.00 | 110 010.00 | | 99 132.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 358 115.00 | 3 299 607.00 | | 3 358 115.00 |
DX Trade payables and related accounts | 4 478.00 | 3 717.00 | | 4 478.00 |
DY Tax and social security liabilities | 1 200.00 | | | 1 200.00 |
EC TOTAL (IV) | 3 462 925.00 | 3 413 335.00 | | 3 462 925.00 |
EE Grand total (I to V) | 3 768 470.00 | 3 653 630.00 | | 3 768 470.00 |
EG Accrued income and payables due within one year | 3 377 666.00 | 3 314 203.00 | | 3 377 666.00 |
EI Including equity loans | 3 358 115.00 | | | 3 358 115.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 23 107.00 | | 23 107.00 | 23 107.00 |
FG Production sold - services | 12 000.00 | | 12 000.00 | 12 000.00 |
FJ Net sales | 35 107.00 | | 35 107.00 | 35 107.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 35 109.00 | |
FU Purchases of raw materials and other supplies | | | 679.00 | |
FW Other purchases and external expenses | | | 16 978.00 | |
FX Taxes, duties, and similar payments | | | 270.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 17 319.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 35 248.00 | |
GG - OPERATING RESULT (I - II) | | | -139.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 29 535.00 | |
GM Reversals of provisions and transfers of expenses | | | 45 724.00 | |
GP Total financial income (V) | | | 75 259.00 | |
GR Interest and similar expenses | | | 54 301.00 | |
GU Total financial expenses (VI) | | | 54 301.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20 957.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 817.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 44 432.00 | 27 520.00 | | 44 432.00 |
HB Exceptional income from capital transactions | | 349 580.00 | | |
HD Total exceptional income (VII) | 44 432.00 | 377 100.00 | | 44 432.00 |
HF Exceptional expenses on capital transactions | | 317 800.00 | | |
HH Total exceptional expenses (VIII) | | 317 800.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 44 432.00 | 59 300.00 | | 44 432.00 |
HL TOTAL REVENUE (I + III + V + VII) | 154 800.00 | 548 358.00 | | 154 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 89 551.00 | 417 196.00 | | 89 551.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 65 249.00 | 131 162.00 | | 65 249.00 |
| |
| 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 | 3 488 238.00 | | 68 945.00 | 3 488 238.00 |
I3 DECREASES Total Financial Fixed Assets | | 45 728.00 | 3 338 259.00 | |
I4 DECREASES Grand Total | | 45 728.00 | 3 561 455.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 173 196.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 173 196.00 | | | 173 196.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 315 042.00 | | 68 945.00 | 3 315 042.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 97 519.00 | 17 320.00 | | 97 519.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 97 519.00 | 17 320.00 | | 97 519.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 45 724.00 | | 45 724.00 | 45 724.00 |
7C Grand total | 45 724.00 | | 45 724.00 | 45 724.00 |
| |
| 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 | 3 350 915.00 | 3 350 915.00 | | 3 350 915.00 |
8B Suppliers and Related Accounts | 4 478.00 | 4 478.00 | | 4 478.00 |
UL Receivables related to investments | 1 938 917.00 | 1 938 917.00 | | 1 938 917.00 |
VB VAT | 2 112.00 | 2 112.00 | | 2 112.00 |
VH Loans with a maturity of more than one year at origin | 99 132.00 | 11 193.00 | 48 097.00 | 99 132.00 |
VI Group and Associates | 7 200.00 | 7 200.00 | | 7 200.00 |
VK Loans repaid during the year | 10 879.00 | | | 10 879.00 |
VM Income taxes | 600.00 | 600.00 | | 600.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 330.00 | 2 330.00 | | 2 330.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 943 959.00 | 1 943 959.00 | | 1 943 959.00 |
VW VAT | 1 200.00 | 1 200.00 | | 1 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 462 925.00 | 3 374 986.00 | 48 097.00 | 3 462 925.00 |
