| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 5 000 000.00 | | 5 000 000.00 | 5 000 000.00 |
BJ TOTAL (I) | 73 163 872.00 | | 73 163 872.00 | 73 163 872.00 |
BZ Other receivables | 33 384 666.00 | 147 496.00 | 33 237 169.00 | 33 384 666.00 |
CF Cash and cash equivalents | 423 889.00 | | 423 889.00 | 423 889.00 |
CJ TOTAL (II) | 33 808 555.00 | 147 496.00 | 33 661 058.00 | 33 808 555.00 |
CO Grand total (0 to V) | 106 972 428.00 | 147 496.00 | 106 824 931.00 | 106 972 428.00 |
CU Other investments | 68 163 872.00 | | 68 163 872.00 | 68 163 872.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000 000.00 | 5 000 000.00 | | 5 000 000.00 |
DD Legal reserve (1) | 500 000.00 | 500 000.00 | | 500 000.00 |
DH Retained earnings | 73 287 426.00 | 73 576 953.00 | | 73 287 426.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -375 291.00 | -289 527.00 | | -375 291.00 |
DL TOTAL (I) | 78 412 135.00 | 78 787 426.00 | | 78 412 135.00 |
DP Provisions for Risks | 41 147.00 | 41 147.00 | | 41 147.00 |
DR TOTAL (IV) | 41 147.00 | 41 147.00 | | 41 147.00 |
DU Loans and Debts from Credit Institutions (3) | 423 150.00 | 64 839.00 | | 423 150.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 926 867.00 | 20 757 685.00 | | 27 926 867.00 |
DX Trade payables and related accounts | 19 741.00 | 21 249.00 | | 19 741.00 |
DY Tax and social security liabilities | | 1 655 156.00 | | |
EA Other liabilities | 1 890.00 | 1 890.00 | | 1 890.00 |
EC TOTAL (IV) | 28 371 649.00 | 22 500 821.00 | | 28 371 649.00 |
EE Grand total (I to V) | 106 824 931.00 | 101 329 395.00 | | 106 824 931.00 |
EG Accrued income and payables due within one year | 28 371 649.00 | 22 500 821.00 | | 28 371 649.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 71 508.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 71 508.00 | |
GG - OPERATING RESULT (I - II) | | | -71 508.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 411 595.00 | |
GN Positive exchange differences | | | 592.00 | |
GP Total financial income (V) | | | 412 188.00 | |
GR Interest and similar expenses | | | | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 412 188.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 340 679.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 12 000.00 | 12 000.00 | | 12 000.00 |
HH Total exceptional expenses (VIII) | 12 000.00 | 12 000.00 | | 12 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -12 000.00 | -12 000.00 | | -12 000.00 |
HK Income tax | 703 970.00 | 1 055 220.00 | | 703 970.00 |
HL TOTAL REVENUE (I + III + V + VII) | 412 188.00 | 908 799.00 | | 412 188.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 787 479.00 | 1 198 327.00 | | 787 479.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -375 291.00 | -289 527.00 | | -375 291.00 |
| |
| 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 | 78 163 872.00 | | 30 000 000.00 | 78 163 872.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 35 000 000.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 35 000 000.00 | 73 163 872.00 | |
I4 DECREASES Grand Total | | 35 000 000.00 | 73 163 872.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 78 163 872.00 | | 30 000 000.00 | 78 163 872.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 41 147.00 | | | 41 147.00 |
6X Other provisions for depreciation | 147 496.00 | | | 147 496.00 |
7B Total provisions for depreciation | 147 496.00 | | | 147 496.00 |
7C Grand total | 188 643.00 | | | 188 643.00 |
| |
| 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 | 19 741.00 | 19 741.00 | | 19 741.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 890.00 | 1 890.00 | | 1 890.00 |
UP Loans | 5 000 000.00 | | 5 000 000.00 | 5 000 000.00 |
VB VAT | 1 934.00 | 1 934.00 | | 1 934.00 |
VC Group and associates | 30 818 538.00 | 30 818 538.00 | | 30 818 538.00 |
VG Loans with a maturity of up to one year at origin | 423 150.00 | 423 150.00 | | 423 150.00 |
VI Group and Associates | 27 926 867.00 | 27 926 867.00 | | 27 926 867.00 |
VM Income taxes | 2 416 696.00 | 2 416 696.00 | | 2 416 696.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 147 496.00 | 147 496.00 | | 147 496.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 38 384 666.00 | 33 384 666.00 | 5 000 000.00 | 38 384 666.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 371 649.00 | 28 371 649.00 | | 28 371 649.00 |
