| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 14 295 700.00 | | 14 295 700.00 | 14 295 700.00 |
BZ Other receivables | 1 968 454.00 | | 1 968 454.00 | 1 968 454.00 |
CF Cash and cash equivalents | 2 009.00 | | 2 009.00 | 2 009.00 |
CJ TOTAL (II) | 1 970 463.00 | | 1 970 463.00 | 1 970 463.00 |
CO Grand total (0 to V) | 16 266 163.00 | | 16 266 163.00 | 16 266 163.00 |
CU Other investments | 14 295 700.00 | | 14 295 700.00 | 14 295 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 285 700.00 | 4 285 700.00 | | 4 285 700.00 |
DD Legal reserve (1) | 428 570.00 | 428 570.00 | | 428 570.00 |
DG Other reserves | 1 237 228.00 | 1 237 228.00 | | 1 237 228.00 |
DH Retained earnings | -190 500.00 | | | -190 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 369 233.00 | -190 500.00 | | 2 369 233.00 |
DK Regulated provisions | 6 033.00 | 4 033.00 | | 6 033.00 |
DL TOTAL (I) | 8 136 264.00 | 5 765 031.00 | | 8 136 264.00 |
DU Loans and Debts from Credit Institutions (3) | 7 432 458.00 | 8 688 887.00 | | 7 432 458.00 |
DV Miscellaneous Loans and Financial Debts (4) | 85 009.00 | 100 129.00 | | 85 009.00 |
DX Trade payables and related accounts | 2 010.00 | 2 920.00 | | 2 010.00 |
DY Tax and social security liabilities | 71 457.00 | 134 447.00 | | 71 457.00 |
EA Other liabilities | 538 965.00 | 557 563.00 | | 538 965.00 |
EC TOTAL (IV) | 8 129 899.00 | 9 483 946.00 | | 8 129 899.00 |
EE Grand total (I to V) | 16 266 163.00 | 15 248 977.00 | | 16 266 163.00 |
EG Accrued income and payables due within one year | 1 689 155.00 | 1 818 541.00 | | 1 689 155.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 38 920.00 | |
GF Total Operating Expenses (II) | | | 38 920.00 | |
GG - OPERATING RESULT (I - II) | | | -38 920.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 500 680.00 | |
GL Other interest and similar income | | | 3 540.00 | |
GP Total financial income (V) | | | 2 504 220.00 | |
GR Interest and similar expenses | | | 142 017.00 | |
GU Total financial expenses (VI) | | | 142 017.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 362 203.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 323 283.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 000.00 | 2 000.00 | | 2 000.00 |
HH Total exceptional expenses (VIII) | 2 000.00 | 2 000.00 | | 2 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 000.00 | -2 000.00 | | -2 000.00 |
HK Income tax | -47 950.00 | -3 628.00 | | -47 950.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 504 220.00 | 6 839.00 | | 2 504 220.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 134 987.00 | 197 339.00 | | 134 987.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 369 233.00 | -190 500.00 | | 2 369 233.00 |
| |
| 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 | 14 295 700.00 | | | 14 295 700.00 |
I3 DECREASES Total Financial Fixed Assets | | | 14 295 700.00 | |
I4 DECREASES Grand Total | | | 14 295 700.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 295 700.00 | | | 14 295 700.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 4 033.00 | 2 000.00 | | 4 033.00 |
7C Grand total | 4 033.00 | 2 000.00 | | 4 033.00 |
UJ - Exceptional | | 2 000.00 | | |
| |
| 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 | 2 010.00 | 2 010.00 | | 2 010.00 |
8E Income Taxes | 71 457.00 | 71 457.00 | | 71 457.00 |
8K Other liabilities (including liabilities related to repo transactions) | 538 965.00 | 538 965.00 | | 538 965.00 |
VC Group and associates | 1 968 454.00 | 1 968 454.00 | | 1 968 454.00 |
VH Loans with a maturity of more than one year at origin | 7 432 458.00 | 991 714.00 | 3 873 603.00 | 7 432 458.00 |
VI Group and Associates | 85 009.00 | 85 009.00 | | 85 009.00 |
VK Loans repaid during the year | 1 246 407.00 | | | 1 246 407.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 968 454.00 | 1 968 454.00 | | 1 968 454.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 129 899.00 | 1 689 155.00 | 3 873 603.00 | 8 129 899.00 |
