| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 25 276.00 | | 25 276.00 | 25 276.00 |
BJ TOTAL (I) | 9 625 276.00 | | 9 625 276.00 | 9 625 276.00 |
BZ Other receivables | 2 301 108.00 | | 2 301 108.00 | 2 301 108.00 |
CF Cash and cash equivalents | 39 277.00 | | 39 277.00 | 39 277.00 |
CJ TOTAL (II) | 2 340 385.00 | | 2 340 385.00 | 2 340 385.00 |
CO Grand total (0 to V) | 11 965 661.00 | | 11 965 661.00 | 11 965 661.00 |
CS Evaluated investments - equity method | 9 600 000.00 | | 9 600 000.00 | 9 600 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 301 000.00 | 7 301 000.00 | | 7 301 000.00 |
DD Legal reserve (1) | 48 409.00 | 29 560.00 | | 48 409.00 |
DG Other reserves | 919 773.00 | 561 644.00 | | 919 773.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 373 769.00 | 376 978.00 | | 373 769.00 |
DL TOTAL (I) | 8 642 951.00 | 8 269 182.00 | | 8 642 951.00 |
DU Loans and Debts from Credit Institutions (3) | 1 461 106.00 | 1 819 833.00 | | 1 461 106.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 849 538.00 | 1 841 200.00 | | 1 849 538.00 |
DX Trade payables and related accounts | 12 067.00 | 12 823.00 | | 12 067.00 |
EC TOTAL (IV) | 3 322 710.00 | 3 673 856.00 | | 3 322 710.00 |
EE Grand total (I to V) | 11 965 661.00 | 11 943 038.00 | | 11 965 661.00 |
EI Including equity loans | 1 849 538.00 | | | 1 849 538.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 20 000.00 | |
FJ Net sales | | | 20 000.00 | |
FR Total operating income (I) | | | 20 000.00 | |
FW Other purchases and external expenses | | | 26 231.00 | |
FX Taxes, duties, and similar payments | | | 77.00 | |
GF Total Operating Expenses (II) | | | 26 308.00 | |
GG - OPERATING RESULT (I - II) | | | -6 308.00 | |
GP Total financial income (V) | | | 423 098.00 | |
GU Total financial expenses (VI) | | | 43 021.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 380 077.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 373 769.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 443 098.00 | 449 249.00 | | 443 098.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 69 329.00 | 72 271.00 | | 69 329.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 373 769.00 | 376 978.00 | | 373 769.00 |
| |
| 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 | 9 625 276.00 | | | 9 625 276.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 625 276.00 | |
I4 DECREASES Grand Total | | | 9 625 276.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 625 276.00 | | | 9 625 276.00 |
| |
| 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 | 12 067.00 | 12 067.00 | | 12 067.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 849 538.00 | 22 442.00 | 1 827 096.00 | 1 849 538.00 |
VH Loans with a maturity of more than one year at origin | 1 461 106.00 | 374 219.00 | 1 086 887.00 | 1 461 106.00 |
VK Loans repaid during the year | 354 518.00 | | | 354 518.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 301 105.00 | 1 251 108.00 | 1 050 000.00 | 2 301 105.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 301 108.00 | 1 251 108.00 | 1 050 000.00 | 2 301 108.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 322 710.00 | 408 728.00 | 2 913 983.00 | 3 322 710.00 |
