| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 31 707 529.00 | | 31 707 529.00 | 31 707 529.00 |
BJ TOTAL (I) | 31 707 529.00 | | 31 707 529.00 | 31 707 529.00 |
BZ Other receivables | 1 647 954.00 | | 1 647 954.00 | 1 647 954.00 |
CF Cash and cash equivalents | 600.00 | | 600.00 | 600.00 |
CJ TOTAL (II) | 1 648 554.00 | | 1 648 554.00 | 1 648 554.00 |
CO Grand total (0 to V) | 33 356 083.00 | | 33 356 083.00 | 33 356 083.00 |
CW Deferred expenses or loan issuance costs | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 19 410 465.00 | 19 410 465.00 | | 19 410 465.00 |
DB Share, merger, contribution premiums, etc. | 583 575.00 | 583 575.00 | | 583 575.00 |
DD Legal reserve (1) | 304 585.00 | 224 731.00 | | 304 585.00 |
DH Retained earnings | 5 787 057.00 | 4 269 831.00 | | 5 787 057.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 251 352.00 | 1 597 079.00 | | 7 251 352.00 |
DK Regulated provisions | 15 845.00 | 17 570.00 | | 15 845.00 |
DL TOTAL (I) | 33 352 879.00 | 26 103 251.00 | | 33 352 879.00 |
DU Loans and Debts from Credit Institutions (3) | | 9 552 084.00 | | |
DX Trade payables and related accounts | 3 204.00 | 3 180.00 | | 3 204.00 |
EA Other liabilities | | 29 505.00 | | |
EC TOTAL (IV) | 3 204.00 | 9 584 769.00 | | 3 204.00 |
EE Grand total (I to V) | 33 356 083.00 | 35 688 020.00 | | 33 356 083.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 531.00 | |
FX Taxes, duties, and similar payments | | | 50.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 34 803.00 | |
GF Total Operating Expenses (II) | | | 39 384.00 | |
GG - OPERATING RESULT (I - II) | | | -39 384.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 647 954.00 | |
GP Total financial income (V) | | | 1 647 954.00 | |
GR Interest and similar expenses | | | 543 345.00 | |
GU Total financial expenses (VI) | | | 543 345.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 104 609.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 065 225.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 10 119 547.00 | 234 200.00 | | 10 119 547.00 |
HC Reversals of provisions and transfers of expenses | 2 050.00 | 348.00 | | 2 050.00 |
HD Total exceptional income (VII) | 10 121 597.00 | 234 548.00 | | 10 121 597.00 |
HF Exceptional expenses on capital transactions | 3 935 146.00 | | | 3 935 146.00 |
HG Exceptional depreciation and provisions | 324.00 | | | 324.00 |
HH Total exceptional expenses (VIII) | 3 935 470.00 | | | 3 935 470.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 186 127.00 | 234 548.00 | | 6 186 127.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 769 551.00 | 2 100 617.00 | | 11 769 551.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 518 199.00 | 503 538.00 | | 4 518 199.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 251 352.00 | 1 597 079.00 | | 7 251 352.00 |
| |
| 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 | 35 642 675.00 | | 3 935 146.00 | 35 642 675.00 |
I3 DECREASES Total Financial Fixed Assets | | | 31 707 529.00 | |
I4 DECREASES Grand Total | | | 31 707 529.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 35 642 675.00 | | 3 935 146.00 | 35 642 675.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 17 570.00 | 325.00 | 2 050.00 | 17 570.00 |
7C Grand total | 17 570.00 | 325.00 | 2 050.00 | 17 570.00 |
| |
| 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 | 3 204.00 | 3 204.00 | | 3 204.00 |
VK Loans repaid during the year | 5 514 781.00 | | | 5 514 781.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 647 954.00 | 1 647 954.00 | | 1 647 954.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 647 954.00 | 1 647 954.00 | | 1 647 954.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 204.00 | 3 204.00 | | 3 204.00 |
