| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 47 043 844.00 | | 47 043 844.00 | 47 043 844.00 |
BZ Other receivables | 1 522.00 | | 1 522.00 | 1 522.00 |
CF Cash and cash equivalents | 47 708.00 | | 47 708.00 | 47 708.00 |
CJ TOTAL (II) | 49 231.00 | | 49 231.00 | 49 231.00 |
CO Grand total (0 to V) | 47 093 075.00 | | 47 093 075.00 | 47 093 075.00 |
CU Other investments | 47 043 844.00 | | 47 043 844.00 | 47 043 844.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 1 770.00 | 1 770.00 | | 1 770.00 |
DH Retained earnings | -2 052.00 | | | -2 052.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 320 589.00 | -2 052.00 | | 5 320 589.00 |
DK Regulated provisions | 7 109.00 | | | 7 109.00 |
DL TOTAL (I) | 5 427 415.00 | 99 717.00 | | 5 427 415.00 |
DU Loans and Debts from Credit Institutions (3) | 40 000 000.00 | | | 40 000 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 630 000.00 | | | 1 630 000.00 |
DX Trade payables and related accounts | 4 890.00 | 1 860.00 | | 4 890.00 |
EA Other liabilities | 30 769.00 | | | 30 769.00 |
EC TOTAL (IV) | 41 665 659.00 | 1 860.00 | | 41 665 659.00 |
EE Grand total (I to V) | 47 093 075.00 | 101 577.00 | | 47 093 075.00 |
EG Accrued income and payables due within one year | 41 665 659.00 | 1 860.00 | | 41 665 659.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 282 191.00 | |
GF Total Operating Expenses (II) | | | 282 191.00 | |
GG - OPERATING RESULT (I - II) | | | -282 191.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 6 040 600.00 | |
GP Total financial income (V) | | | 6 040 600.00 | |
GR Interest and similar expenses | | | 430 709.00 | |
GU Total financial expenses (VI) | | | 430 709.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 609 890.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 327 698.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 7 109.00 | | | 7 109.00 |
HH Total exceptional expenses (VIII) | 7 109.00 | | | 7 109.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 109.00 | | | -7 109.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 040 600.00 | | | 6 040 600.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 720 010.00 | 2 052.00 | | 720 010.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 320 589.00 | -2 052.00 | | 5 320 589.00 |
| |
| 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 | 2 570.00 | | 47 041 274.00 | 2 570.00 |
I3 DECREASES Total Financial Fixed Assets | | | 47 043 844.00 | |
I4 DECREASES Grand Total | | | 47 043 844.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 570.00 | | 47 041 274.00 | 2 570.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 7 109.00 | | |
7C Grand total | | 7 109.00 | | |
UJ - Exceptional | | 7 109.00 | | |
| |
| 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 | 1 630 000.00 | 1 630 000.00 | | 1 630 000.00 |
8B Suppliers and Related Accounts | 4 890.00 | 4 890.00 | | 4 890.00 |
VB VAT | 919.00 | 919.00 | | 919.00 |
VC Group and associates | 2.00 | 2.00 | | 2.00 |
VH Loans with a maturity of more than one year at origin | 40 000 000.00 | 40 000 000.00 | | 40 000 000.00 |
VI Group and Associates | 30 769.00 | 30 769.00 | | 30 769.00 |
VJ Loans taken out during the year | 47 630 000.00 | | | 47 630 000.00 |
VK Loans repaid during the year | 6 000 000.00 | | | 6 000 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 600.00 | 600.00 | | 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 522.00 | 1 522.00 | | 1 522.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 41 665 659.00 | 41 665 659.00 | | 41 665 659.00 |
