| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 3 186 969.00 | | 3 186 969.00 | 3 186 969.00 |
BZ Other receivables | 125 900.00 | | 125 900.00 | 125 900.00 |
CF Cash and cash equivalents | 19 009.00 | | 19 009.00 | 19 009.00 |
CJ TOTAL (II) | 144 909.00 | | 144 909.00 | 144 909.00 |
CO Grand total (0 to V) | 3 331 878.00 | | 3 331 878.00 | 3 331 878.00 |
CP Shares due in less than one year | 15.00 | | | 15.00 |
CU Other investments | 3 186 954.00 | | 3 186 954.00 | 3 186 954.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DD Legal reserve (1) | 100 000.00 | 100 000.00 | | 100 000.00 |
DG Other reserves | 187 942.00 | 8 549.00 | | 187 942.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 709.00 | 178 393.00 | | 43 709.00 |
DK Regulated provisions | 36 030.00 | 28 640.00 | | 36 030.00 |
DL TOTAL (I) | 1 367 682.00 | 1 315 582.00 | | 1 367 682.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 678 207.00 | 1 739 316.00 | | 1 678 207.00 |
DX Trade payables and related accounts | 10 989.00 | 6 490.00 | | 10 989.00 |
DY Tax and social security liabilities | 275 000.00 | 275 000.00 | | 275 000.00 |
EC TOTAL (IV) | 1 964 196.00 | 2 020 806.00 | | 1 964 196.00 |
EE Grand total (I to V) | 3 331 878.00 | 3 336 388.00 | | 3 331 878.00 |
EG Accrued income and payables due within one year | 1 964 196.00 | 2 020 806.00 | | 1 964 196.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 14 004.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 14 005.00 | |
GG - OPERATING RESULT (I - II) | | | -14 005.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 84 994.00 | |
GP Total financial income (V) | | | 84 994.00 | |
GR Interest and similar expenses | | | 19 890.00 | |
GU Total financial expenses (VI) | | | 19 890.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 65 104.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 51 099.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 7 390.00 | 7 391.00 | | 7 390.00 |
HH Total exceptional expenses (VIII) | 7 390.00 | 7 391.00 | | 7 390.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 390.00 | -7 391.00 | | -7 390.00 |
HL TOTAL REVENUE (I + III + V + VII) | 84 994.00 | 223 600.00 | | 84 994.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 285.00 | 45 207.00 | | 41 285.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 709.00 | 178 393.00 | | 43 709.00 |
| |
| 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 | 3 186 969.00 | | | 3 186 969.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 186 969.00 | |
I4 DECREASES Grand Total | | | 3 186 969.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 186 969.00 | | | 3 186 969.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 28 640.00 | 7 390.00 | | 28 640.00 |
7C Grand total | 28 640.00 | 7 390.00 | | 28 640.00 |
UJ - Exceptional | | 7 390.00 | | |
| |
| 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 | 10 989.00 | 10 989.00 | | 10 989.00 |
UT Other financial assets | 15.00 | 15.00 | | 15.00 |
VB VAT | 1 288.00 | 1 288.00 | | 1 288.00 |
VC Group and associates | 123 600.00 | 123 600.00 | | 123 600.00 |
VI Group and Associates | 1 953 207.00 | 1 953 207.00 | | 1 953 207.00 |
VK Loans repaid during the year | 1.00 | | | 1.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 012.00 | 1 012.00 | | 1 012.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 125 915.00 | 125 915.00 | | 125 915.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 964 196.00 | 1 964 196.00 | | 1 964 196.00 |
