| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 259.00 | 259.00 | | 259.00 |
BB Receivables related to investments | 3 859 125.00 | | 3 859 125.00 | 3 859 125.00 |
BH Other financial assets | 150 000.00 | | 150 000.00 | 150 000.00 |
BJ TOTAL (I) | 6 251 277.00 | 730 259.00 | 5 521 018.00 | 6 251 277.00 |
BZ Other receivables | 1 971 587.00 | | 1 971 587.00 | 1 971 587.00 |
CF Cash and cash equivalents | 285 327.00 | | 285 327.00 | 285 327.00 |
CJ TOTAL (II) | 2 256 914.00 | | 2 256 914.00 | 2 256 914.00 |
CO Grand total (0 to V) | 8 508 191.00 | 730 259.00 | 7 777 932.00 | 8 508 191.00 |
CU Other investments | 2 241 893.00 | 730 000.00 | 1 511 893.00 | 2 241 893.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 246 890.00 | 2 246 890.00 | | 2 246 890.00 |
DB Share, merger, contribution premiums, etc. | 3.00 | 3.00 | | 3.00 |
DD Legal reserve (1) | 41 368.00 | 41 368.00 | | 41 368.00 |
DH Retained earnings | 255 779.00 | 545 997.00 | | 255 779.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 007 624.00 | -290 218.00 | | 1 007 624.00 |
DL TOTAL (I) | 3 551 664.00 | 2 544 040.00 | | 3 551 664.00 |
DU Loans and Debts from Credit Institutions (3) | 3 000 000.00 | 3 000 000.00 | | 3 000 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 226 268.00 | 985 076.00 | | 1 226 268.00 |
DX Trade payables and related accounts | | 1 800.00 | | |
EC TOTAL (IV) | 4 226 268.00 | 3 986 876.00 | | 4 226 268.00 |
EE Grand total (I to V) | 7 777 932.00 | 6 530 916.00 | | 7 777 932.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 251.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 4 252.00 | |
GG - OPERATING RESULT (I - II) | | | -4 252.00 | |
GH Attributed profit or transferred loss (III) | | | 2 011 901.00 | |
GI Supported loss or transferred profit (IV) | | | | |
GL Other interest and similar income | | | 36 025.00 | |
GP Total financial income (V) | | | 36 025.00 | |
GQ Financial allocations to depreciation and provisions | | | 730 000.00 | |
GR Interest and similar expenses | | | 64 860.00 | |
GU Total financial expenses (VI) | | | 794 860.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -758 834.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 248 815.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 241 191.00 | 593 541.00 | | 241 191.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 047 926.00 | 446 652.00 | | 2 047 926.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 040 302.00 | 736 871.00 | | 1 040 302.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 007 624.00 | -290 218.00 | | 1 007 624.00 |
| |
| 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 | 3 580 106.00 | | 4 399 462.00 | 3 580 106.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 259.00 | | | 259.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 728 292.00 | 6 251 018.00 | |
I4 DECREASES Grand Total | | 1 728 292.00 | 6 251 277.00 | |
IN DECREASES Start-up, development, or research expenses | | | 259.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 579 847.00 | | 4 399 462.00 | 3 579 847.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 259.00 | | | 259.00 |
CY DEPRECIATION Start-up, development, or research expenses | 259.00 | | | 259.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 730 000.00 | | |
7C Grand total | | 730 000.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 730 000.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UL Receivables related to investments | 3 859 125.00 | 3 859 125.00 | | 3 859 125.00 |
UT Other financial assets | 150 000.00 | 150 000.00 | | 150 000.00 |
VC Group and associates | 1 971 587.00 | 1 971 587.00 | | 1 971 587.00 |
VH Loans with a maturity of more than one year at origin | 3 000 000.00 | 3 000 000.00 | | 3 000 000.00 |
VI Group and Associates | 1 226 268.00 | 1 226 268.00 | | 1 226 268.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 980 712.00 | 5 980 712.00 | | 5 980 712.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 226 268.00 | 4 226 268.00 | | 4 226 268.00 |
