| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 331 055.00 | | 1 331 055.00 | 1 331 055.00 |
BJ TOTAL (I) | 7 988 737.00 | | 7 988 737.00 | 7 988 737.00 |
BZ Other receivables | 3 318.00 | | 3 318.00 | 3 318.00 |
CF Cash and cash equivalents | 590 756.00 | | 590 756.00 | 590 756.00 |
CJ TOTAL (II) | 594 074.00 | | 594 074.00 | 594 074.00 |
CO Grand total (0 to V) | 8 582 811.00 | | 8 582 811.00 | 8 582 811.00 |
CU Other investments | 6 657 682.00 | | 6 657 682.00 | 6 657 682.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 260 000.00 | 1 260 000.00 | | 1 260 000.00 |
DD Legal reserve (1) | 1 907.00 | 1 907.00 | | 1 907.00 |
DH Retained earnings | -50 220.00 | | | -50 220.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 093.00 | -50 220.00 | | 35 093.00 |
DK Regulated provisions | 3 493.00 | | | 3 493.00 |
DL TOTAL (I) | 1 250 272.00 | 1 211 687.00 | | 1 250 272.00 |
DU Loans and Debts from Credit Institutions (3) | 3 211 188.00 | 1 972 671.00 | | 3 211 188.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 119 249.00 | 2 019 249.00 | | 4 119 249.00 |
DX Trade payables and related accounts | 2 102.00 | 2 606.00 | | 2 102.00 |
EC TOTAL (IV) | 7 332 539.00 | 3 994 525.00 | | 7 332 539.00 |
EE Grand total (I to V) | 8 582 811.00 | 5 206 212.00 | | 8 582 811.00 |
EG Accrued income and payables due within one year | 550 579.00 | 393 932.00 | | 550 579.00 |
EI Including equity loans | 4 119 249.00 | | | 4 119 249.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 68 972.00 | |
FJ Net sales | | | 68 972.00 | |
FQ Other income | | | 42 431.00 | |
FR Total operating income (I) | | | 111 403.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 125 735.00 | |
FX Taxes, duties, and similar payments | | | 3 358.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 129 095.00 | |
GG - OPERATING RESULT (I - II) | | | -17 692.00 | |
GP Total financial income (V) | | | 100 000.00 | |
GU Total financial expenses (VI) | | | 43 723.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 56 277.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 585.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 3 493.00 | | | 3 493.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 493.00 | | | -3 493.00 |
HL TOTAL REVENUE (I + III + V + VII) | 211 403.00 | 70 049.00 | | 211 403.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 176 311.00 | 120 269.00 | | 176 311.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 093.00 | -50 220.00 | | 35 093.00 |
| |
| 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 | 5 205 804.00 | | 2 782 933.00 | 5 205 804.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 988 737.00 | |
I4 DECREASES Grand Total | | | 7 988 737.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 205 804.00 | | 2 782 933.00 | 5 205 804.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 3 493.00 | | |
7C Grand total | | 3 493.00 | | |
UJ - Exceptional | | 3 493.00 | | |
| |
| 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 | 2 102.00 | 2 102.00 | | 2 102.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 119 249.00 | | | 4 119 249.00 |
UL Receivables related to investments | 1 331 055.00 | | 1 331 055.00 | 1 331 055.00 |
VH Loans with a maturity of more than one year at origin | 3 211 188.00 | 548 476.00 | 2 277 178.00 | 3 211 188.00 |
VJ Loans taken out during the year | 1 500 000.00 | | | 1 500 000.00 |
VK Loans repaid during the year | 207 418.00 | | | 207 418.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 318.00 | 3 318.00 | | 3 318.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 334 373.00 | 3 318.00 | 1 331 055.00 | 1 334 373.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 332 539.00 | 550 579.00 | 2 277 178.00 | 7 332 539.00 |
