| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 423 152.00 | | 423 152.00 | 423 152.00 |
BH Other financial assets | 9 550.00 | | 9 550.00 | 9 550.00 |
BJ TOTAL (I) | 34 702 366.00 | 9 405 264.00 | 25 297 102.00 | 34 702 366.00 |
CF Cash and cash equivalents | 45 401.00 | | 45 401.00 | 45 401.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 45 401.00 | | 45 401.00 | 45 401.00 |
CO Grand total (0 to V) | 34 747 767.00 | 9 405 264.00 | 25 342 503.00 | 34 747 767.00 |
CS Evaluated investments - equity method | 34 269 664.00 | 9 405 264.00 | 24 864 400.00 | 34 269 664.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 421 840.00 | 7 421 840.00 | | 7 421 840.00 |
DD Legal reserve (1) | 34 458.00 | 34 458.00 | | 34 458.00 |
DG Other reserves | 654 703.00 | 654 703.00 | | 654 703.00 |
DH Retained earnings | -9 004 938.00 | -10 293 679.00 | | -9 004 938.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 976 508.00 | 1 288 741.00 | | 976 508.00 |
DL TOTAL (I) | 82 570.00 | -893 938.00 | | 82 570.00 |
DU Loans and Debts from Credit Institutions (3) | | 326 497.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 25 228 854.00 | 25 878 607.00 | | 25 228 854.00 |
DX Trade payables and related accounts | 31 078.00 | 38 091.00 | | 31 078.00 |
EC TOTAL (IV) | 25 259 933.00 | 26 243 196.00 | | 25 259 933.00 |
EE Grand total (I to V) | 25 342 503.00 | 25 349 258.00 | | 25 342 503.00 |
EG Accrued income and payables due within one year | 31 078.00 | 364 588.00 | | 31 078.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 43 315.00 | |
GF Total Operating Expenses (II) | | | 43 315.00 | |
GG - OPERATING RESULT (I - II) | | | -43 315.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 088 282.00 | |
GK Income from other securities and fixed asset receivables | | | 196.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 1 088 478.00 | |
GR Interest and similar expenses | | | 68 655.00 | |
GU Total financial expenses (VI) | | | 68 655.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 019 822.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 976 508.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 088 478.00 | 1 415 564.00 | | 1 088 478.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 111 970.00 | 126 823.00 | | 111 970.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 976 508.00 | 1 288 741.00 | | 976 508.00 |
| |
| 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 | 34 702 197.00 | | 183.00 | 34 702 197.00 |
I3 DECREASES Total Financial Fixed Assets | 14.00 | | 34 702 366.00 | 14.00 |
I4 DECREASES Grand Total | 14.00 | | 34 702 366.00 | 14.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 34 702 197.00 | | 183.00 | 34 702 197.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 9 405 264.00 | | | 9 405 264.00 |
7C Grand total | 9 405 264.00 | | | 9 405 264.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 31 078.00 | 31 078.00 | | 31 078.00 |
UT Other financial assets | 9 550.00 | | 9 550.00 | 9 550.00 |
VI Group and Associates | 25 228 854.00 | | | 25 228 854.00 |
VK Loans repaid during the year | 326 328.00 | | | 326 328.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 550.00 | | 9 550.00 | 9 550.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 259 933.00 | 31 078.00 | | 25 259 933.00 |
