| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 81.00 | | 81.00 | 81.00 |
BJ TOTAL (I) | 23 767 531.00 | | 23 767 531.00 | 23 767 531.00 |
BZ Other receivables | 426 867.00 | | 426 867.00 | 426 867.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 426 867.00 | | 426 867.00 | 426 867.00 |
CO Grand total (0 to V) | 24 194 398.00 | | 24 194 398.00 | 24 194 398.00 |
CU Other investments | 23 767 450.00 | | 23 767 450.00 | 23 767 450.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 050 001.00 | 1 050 001.00 | | 1 050 001.00 |
DB Share, merger, contribution premiums, etc. | 761 708.00 | 761 708.00 | | 761 708.00 |
DD Legal reserve (1) | 85 806.00 | 49 680.00 | | 85 806.00 |
DG Other reserves | | 889 291.00 | | |
DH Retained earnings | -64 836.00 | -166 765.00 | | -64 836.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 258 636.00 | -64 836.00 | | 258 636.00 |
DL TOTAL (I) | 2 091 315.00 | 2 519 079.00 | | 2 091 315.00 |
DU Loans and Debts from Credit Institutions (3) | 53 209.00 | | | 53 209.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 041 441.00 | 20 525 730.00 | | 22 041 441.00 |
DX Trade payables and related accounts | 8 432.00 | 9 401.00 | | 8 432.00 |
EA Other liabilities | | 1 300 993.00 | | |
EC TOTAL (IV) | 22 103 083.00 | 21 836 125.00 | | 22 103 083.00 |
EE Grand total (I to V) | 24 194 398.00 | 24 355 204.00 | | 24 194 398.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 17 166.00 | |
GF Total Operating Expenses (II) | | | 17 166.00 | |
GG - OPERATING RESULT (I - II) | | | -17 166.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 441 201.00 | |
GL Other interest and similar income | | | 27.00 | |
GP Total financial income (V) | | | 441 228.00 | |
GR Interest and similar expenses | | | 165 425.00 | |
GU Total financial expenses (VI) | | | 165 425.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 275 803.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 258 636.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 441 227.00 | | | 441 227.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 182 591.00 | 64 836.00 | | 182 591.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 258 636.00 | -64 836.00 | | 258 636.00 |
| |
| 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 | 23 767 531.00 | | | 23 767 531.00 |
I3 DECREASES Total Financial Fixed Assets | | | 23 767 531.00 | |
I4 DECREASES Grand Total | | | 23 767 531.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 23 767 531.00 | | | 23 767 531.00 |
| |
| 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 | 22 041 441.00 | 2 192 941.00 | 17 848 500.00 | 22 041 441.00 |
8B Suppliers and Related Accounts | 8 432.00 | 8 432.00 | | 8 432.00 |
UT Other financial assets | 81.00 | 81.00 | | 81.00 |
UX Other trade receivables | 426 867.00 | 426 867.00 | | 426 867.00 |
VG Loans with a maturity of up to one year at origin | 53 209.00 | 53 209.00 | | 53 209.00 |
VJ Loans taken out during the year | 19 848 500.00 | | | 19 848 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 426 948.00 | 426 948.00 | 8.00 | 426 948.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 103 083.00 | 2 254 583.00 | 17 848 500.00 | 22 103 083.00 |
