| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 65 715.00 | | 65 715.00 | 65 715.00 |
BJ TOTAL (I) | 6 003 378.00 | | 6 003 378.00 | 6 003 378.00 |
BZ Other receivables | 1 553 029.00 | | 1 553 029.00 | 1 553 029.00 |
CF Cash and cash equivalents | 345 286.00 | | 345 286.00 | 345 286.00 |
CJ TOTAL (II) | 1 898 316.00 | | 1 898 316.00 | 1 898 316.00 |
CO Grand total (0 to V) | 7 901 694.00 | | 7 901 694.00 | 7 901 694.00 |
CU Other investments | 5 937 663.00 | | 5 937 663.00 | 5 937 663.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 050 000.00 | | | 1 050 000.00 |
DD Legal reserve (1) | 105 000.00 | | | 105 000.00 |
DG Other reserves | 2 429 743.00 | | | 2 429 743.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 585 945.00 | | | 585 945.00 |
DK Regulated provisions | 31 051.00 | | | 31 051.00 |
DL TOTAL (I) | 4 201 739.00 | | | 4 201 739.00 |
DU Loans and Debts from Credit Institutions (3) | 2 371 565.00 | | | 2 371 565.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 069 093.00 | | | 1 069 093.00 |
DX Trade payables and related accounts | 9 230.00 | | | 9 230.00 |
EA Other liabilities | 250 067.00 | | | 250 067.00 |
EC TOTAL (IV) | 3 699 955.00 | | | 3 699 955.00 |
EE Grand total (I to V) | 7 901 694.00 | | | 7 901 694.00 |
EG Accrued income and payables due within one year | 1 639 718.00 | | | 1 639 718.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 23 057.00 | |
FX Taxes, duties, and similar payments | | | 37.00 | |
GF Total Operating Expenses (II) | | | 23 094.00 | |
GG - OPERATING RESULT (I - II) | | | -23 094.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 689 121.00 | |
GL Other interest and similar income | | | 20 297.00 | |
GP Total financial income (V) | | | 709 418.00 | |
GR Interest and similar expenses | | | 141 355.00 | |
GU Total financial expenses (VI) | | | 141 355.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 568 063.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 544 969.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 4.00 | | | 4.00 |
HG Exceptional depreciation and provisions | 6 210.00 | | | 6 210.00 |
HH Total exceptional expenses (VIII) | 6 214.00 | | | 6 214.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 214.00 | | | -6 214.00 |
HK Income tax | -47 190.00 | | | -47 190.00 |
HL TOTAL REVENUE (I + III + V + VII) | 709 418.00 | | | 709 418.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 123 473.00 | | | 123 473.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 585 945.00 | | | 585 945.00 |
| |
| 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 | 6 003 376.00 | | | 6 003 376.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 937 663.00 | |
I4 DECREASES Grand Total | | | 6 003 378.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 65 715.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 65 715.00 | | | 65 715.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 937 663.00 | | | 5 937 663.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 24 841.00 | 6 210.00 | | 24 841.00 |
7C Grand total | 24 841.00 | 6 210.00 | | 24 841.00 |
UJ - Exceptional | | 6 210.00 | | |
| |
| 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 | 9 230.00 | 9 230.00 | | 9 230.00 |
8K Other liabilities (including liabilities related to repo transactions) | 250 067.00 | 250 067.00 | | 250 067.00 |
VC Group and associates | 1 239 415.00 | 1 239 415.00 | | 1 239 415.00 |
VH Loans with a maturity of more than one year at origin | 2 371 565.00 | 311 328.00 | 1 373 478.00 | 2 371 565.00 |
VI Group and Associates | 1 069 093.00 | 1 069 093.00 | | 1 069 093.00 |
VK Loans repaid during the year | 336 362.00 | | | 336 362.00 |
VM Income taxes | 277 716.00 | 277 716.00 | | 277 716.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 35 898.00 | 35 898.00 | | 35 898.00 |
VS Prepaid expenses | 8.00 | 9.00 | 5.00 | 8.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 553 029.00 | 1 553 029.00 | | 1 553 029.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 699 955.00 | 1 639 718.00 | 1 373 478.00 | 3 699 955.00 |
