| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 656.00 | 4 068.00 | 1 588.00 | 5 656.00 |
BD Other fixed assets | 1.00 | | 1.00 | 1.00 |
BH Other financial assets | 24 680.00 | | 24 680.00 | 24 680.00 |
BJ TOTAL (I) | 23 958 108.00 | 4 068.00 | 23 954 040.00 | 23 958 108.00 |
BX Customers and related accounts | 44 259.00 | 37 006.00 | 7 253.00 | 44 259.00 |
BZ Other receivables | 7 980 922.00 | 1 429 006.00 | 6 551 915.00 | 7 980 922.00 |
CD Marketable securities | 80.00 | | 80.00 | 80.00 |
CF Cash and cash equivalents | 4 032.00 | | 4 032.00 | 4 032.00 |
CJ TOTAL (II) | 8 029 294.00 | 1 466 012.00 | 6 563 281.00 | 8 029 294.00 |
CO Grand total (0 to V) | 31 987 402.00 | 1 470 080.00 | 30 517 321.00 | 31 987 402.00 |
CU Other investments | 23 927 770.00 | | 23 927 770.00 | 23 927 770.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 438 400.00 | | | 20 438 400.00 |
DD Legal reserve (1) | 91 395.00 | | | 91 395.00 |
DH Retained earnings | 805 614.00 | | | 805 614.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 63 136.00 | | | 63 136.00 |
DL TOTAL (I) | 21 398 546.00 | | | 21 398 546.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 111 476.00 | | | 9 111 476.00 |
DX Trade payables and related accounts | 45.00 | | | 45.00 |
DY Tax and social security liabilities | 7 253.00 | | | 7 253.00 |
EC TOTAL (IV) | 9 118 775.00 | | | 9 118 775.00 |
EE Grand total (I to V) | 30 517 321.00 | | | 30 517 321.00 |
EG Accrued income and payables due within one year | 9 094 400.00 | | | 9 094 400.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 78 000.00 | | 78 000.00 | 78 000.00 |
FJ Net sales | 78 000.00 | | 78 000.00 | 78 000.00 |
FQ Other income | | | 1 757.00 | |
FR Total operating income (I) | | | 79 757.00 | |
FW Other purchases and external expenses | | | 13 223.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 472.00 | |
GF Total Operating Expenses (II) | | | 13 695.00 | |
GG - OPERATING RESULT (I - II) | | | 66 061.00 | |
GL Other interest and similar income | | | 13 879.00 | |
GP Total financial income (V) | | | 13 879.00 | |
GS Negative differences of foreign exchange | | | 203.00 | |
GU Total financial expenses (VI) | | | 203.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 13 675.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 79 737.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 16 601.00 | | | 16 601.00 |
HH Total exceptional expenses (VIII) | 16 601.00 | | | 16 601.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -16 601.00 | | | -16 601.00 |
HL TOTAL REVENUE (I + III + V + VII) | 93 636.00 | | | 93 636.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 499.00 | | | 30 499.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 63 136.00 | | | 63 136.00 |
| |
| 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 | 23 956 940.00 | | 1 169.00 | 23 956 940.00 |
I3 DECREASES Total Financial Fixed Assets | | | 23 952 452.00 | |
I4 DECREASES Grand Total | | | 23 958 109.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 656.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 487.00 | | 1 169.00 | 4 487.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 23 952 452.00 | | | 23 952 452.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 596.00 | 472.00 | | 3 596.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 596.00 | 472.00 | | 3 596.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 24 375.00 | | | 24 375.00 |
8B Suppliers and Related Accounts | 46.00 | 46.00 | | 46.00 |
8D Social Security and Other Social Organizations | 7 253.00 | 7 253.00 | | 7 253.00 |
UL Receivables related to investments | 1.00 | | 1.00 | 1.00 |
UT Other financial assets | 24 680.00 | | 24 680.00 | 24 680.00 |
UX Other trade receivables | 44 259.00 | 44 259.00 | | 44 259.00 |
VI Group and Associates | 9 087 101.00 | 9 087 101.00 | | 9 087 101.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 980 922.00 | 7 980 922.00 | | 7 980 922.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 049 862.00 | 8 025 182.00 | 24 681.00 | 8 049 862.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 118 775.00 | 9 094 400.00 | | 9 118 775.00 |
