| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 376 835.00 | | 376 835.00 | 376 835.00 |
BJ TOTAL (I) | 9 966 634.00 | | 9 966 634.00 | 9 966 634.00 |
BZ Other receivables | 148 511.00 | | 148 511.00 | 148 511.00 |
CF Cash and cash equivalents | 67 345.00 | | 67 345.00 | 67 345.00 |
CJ TOTAL (II) | 215 856.00 | | 215 856.00 | 215 856.00 |
CO Grand total (0 to V) | 10 182 490.00 | | 10 182 490.00 | 10 182 490.00 |
CP Shares due in less than one year | 376 835.00 | | | 376 835.00 |
CU Other investments | 9 589 799.00 | | 9 589 799.00 | 9 589 799.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 900 000.00 | 3 900 000.00 | | 3 900 000.00 |
DD Legal reserve (1) | 12 699.00 | | | 12 699.00 |
DG Other reserves | 38 480.00 | | | 38 480.00 |
DH Retained earnings | | -397 652.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -57 535.00 | 651 631.00 | | -57 535.00 |
DL TOTAL (I) | 3 893 644.00 | 4 153 979.00 | | 3 893 644.00 |
DU Loans and Debts from Credit Institutions (3) | 6 251 922.00 | 6 690 712.00 | | 6 251 922.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 393.00 | | |
DX Trade payables and related accounts | 5 130.00 | 5 480.00 | | 5 130.00 |
DY Tax and social security liabilities | 30 814.00 | 291 140.00 | | 30 814.00 |
EA Other liabilities | 980.00 | 980.00 | | 980.00 |
EC TOTAL (IV) | 6 288 846.00 | 6 988 705.00 | | 6 288 846.00 |
EE Grand total (I to V) | 10 182 490.00 | 11 142 683.00 | | 10 182 490.00 |
EG Accrued income and payables due within one year | 636 707.00 | 891 546.00 | | 636 707.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 26 355.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 26 356.00 | |
GG - OPERATING RESULT (I - II) | | | -26 356.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 227.00 | |
GL Other interest and similar income | | | 6 729.00 | |
GP Total financial income (V) | | | 8 955.00 | |
GR Interest and similar expenses | | | 91 240.00 | |
GU Total financial expenses (VI) | | | 91 240.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -82 285.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -108 641.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 432.00 | 200.00 | | 432.00 |
HD Total exceptional income (VII) | 432.00 | 200.00 | | 432.00 |
HE Exceptional expenses on management operations | 1 998.00 | 3 180.00 | | 1 998.00 |
HH Total exceptional expenses (VIII) | 1 998.00 | 3 180.00 | | 1 998.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 566.00 | -2 980.00 | | -1 566.00 |
HK Income tax | -52 672.00 | -63 981.00 | | -52 672.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 387.00 | 717 184.00 | | 9 387.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 66 922.00 | 65 553.00 | | 66 922.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -57 535.00 | 651 631.00 | | -57 535.00 |
| |
| 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 | 10 176 885.00 | | 41 995.00 | 10 176 885.00 |
I3 DECREASES Total Financial Fixed Assets | | 252 246.00 | 9 966 634.00 | |
I4 DECREASES Grand Total | | 252 246.00 | 9 966 634.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 176 885.00 | | 41 995.00 | 10 176 885.00 |
| |
| 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 | 5 130.00 | 5 130.00 | | 5 130.00 |
8E Income Taxes | 30 814.00 | 30 814.00 | | 30 814.00 |
8K Other liabilities (including liabilities related to repo transactions) | 980.00 | 980.00 | | 980.00 |
UL Receivables related to investments | 376 835.00 | 376 835.00 | | 376 835.00 |
VC Group and associates | 148 511.00 | 148 511.00 | | 148 511.00 |
VH Loans with a maturity of more than one year at origin | 6 251 922.00 | 599 783.00 | 2 457 640.00 | 6 251 922.00 |
VK Loans repaid during the year | 438 436.00 | | | 438 436.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 525 346.00 | 525 346.00 | | 525 346.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 288 846.00 | 636 707.00 | 2 457 640.00 | 6 288 846.00 |
