| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 13 364.00 | | 13 364.00 | 13 364.00 |
BJ TOTAL (I) | 4 399 463.00 | | 4 399 463.00 | 4 399 463.00 |
BZ Other receivables | 361 147.00 | | 361 147.00 | 361 147.00 |
CF Cash and cash equivalents | 51 343.00 | | 51 343.00 | 51 343.00 |
CJ TOTAL (II) | 412 490.00 | | 412 490.00 | 412 490.00 |
CO Grand total (0 to V) | 4 811 954.00 | | 4 811 954.00 | 4 811 954.00 |
CU Other investments | 4 386 099.00 | | 4 386 099.00 | 4 386 099.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 75 000.00 | | | 75 000.00 |
DD Legal reserve (1) | 7 500.00 | | | 7 500.00 |
DH Retained earnings | 234 529.00 | | | 234 529.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 357 788.00 | | | 357 788.00 |
DK Regulated provisions | 10 530.00 | | | 10 530.00 |
DL TOTAL (I) | 685 348.00 | | | 685 348.00 |
DU Loans and Debts from Credit Institutions (3) | 3 020 098.00 | | | 3 020 098.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 039 641.00 | | | 1 039 641.00 |
DX Trade payables and related accounts | 3 220.00 | | | 3 220.00 |
DY Tax and social security liabilities | 63 646.00 | | | 63 646.00 |
EC TOTAL (IV) | 4 126 606.00 | | | 4 126 606.00 |
EE Grand total (I to V) | 4 811 954.00 | | | 4 811 954.00 |
EG Accrued income and payables due within one year | 1 472 338.00 | | | 1 472 338.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 282.00 | | | 282.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 100.00 | |
FR Total operating income (I) | | | 100.00 | |
FW Other purchases and external expenses | | | 15 782.00 | |
GF Total Operating Expenses (II) | | | 15 782.00 | |
GG - OPERATING RESULT (I - II) | | | -15 682.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 426 166.00 | |
GK Income from other securities and fixed asset receivables | | | 113.00 | |
GL Other interest and similar income | | | 131.00 | |
GP Total financial income (V) | | | 426 410.00 | |
GR Interest and similar expenses | | | 77 958.00 | |
GU Total financial expenses (VI) | | | 77 958.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 348 451.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 332 768.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 669.00 | | | 2 669.00 |
HH Total exceptional expenses (VIII) | 2 669.00 | | | 2 669.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 669.00 | | | -2 669.00 |
HK Income tax | -27 689.00 | | | -27 689.00 |
HL TOTAL REVENUE (I + III + V + VII) | 426 510.00 | | | 426 510.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 68 721.00 | | | 68 721.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 357 788.00 | | | 357 788.00 |
| |
| 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 | 4 399 357.00 | | 107.00 | 4 399 357.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 399 464.00 | |
I4 DECREASES Grand Total | | | 4 399 464.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 399 357.00 | | 107.00 | 4 399 357.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 7 861.00 | 2 669.00 | | 7 861.00 |
7C Grand total | 7 861.00 | 2 669.00 | | 7 861.00 |
UJ - Exceptional | | 2 669.00 | | |
| |
| 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 | 3 220.00 | 3 220.00 | | 3 220.00 |
8D Social Security and Other Social Organizations | 63 646.00 | 63 646.00 | | 63 646.00 |
UT Other financial assets | 13 364.00 | | 13 364.00 | 13 364.00 |
VG Loans with a maturity of up to one year at origin | 282.00 | 282.00 | | 282.00 |
VH Loans with a maturity of more than one year at origin | 3 019 816.00 | 365 548.00 | 1 511 538.00 | 3 019 816.00 |
VI Group and Associates | 1 039 642.00 | 1 039 642.00 | | 1 039 642.00 |
VK Loans repaid during the year | 345 771.00 | | | 345 771.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 361 148.00 | 361 148.00 | | 361 148.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 374 512.00 | 361 148.00 | 13 364.00 | 374 512.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 126 607.00 | 1 472 339.00 | 1 511 538.00 | 4 126 607.00 |
