| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 443 513.00 | 655 493.00 | 788 020.00 | 1 443 513.00 |
BZ Other receivables | 88 042.00 | | 88 042.00 | 88 042.00 |
CF Cash and cash equivalents | 60 470.00 | | 60 470.00 | 60 470.00 |
CJ TOTAL (II) | 148 512.00 | | 148 512.00 | 148 512.00 |
CO Grand total (0 to V) | 1 592 025.00 | 655 493.00 | 936 532.00 | 1 592 025.00 |
CU Other investments | 1 443 513.00 | 655 493.00 | 788 020.00 | 1 443 513.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 57 326.00 | 52 673.00 | | 57 326.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 77 369.00 | 64 652.00 | | 77 369.00 |
DK Regulated provisions | 73 023.00 | 73 023.00 | | 73 023.00 |
DL TOTAL (I) | 208 818.00 | 191 449.00 | | 208 818.00 |
DU Loans and Debts from Credit Institutions (3) | 494 048.00 | 573 916.00 | | 494 048.00 |
DV Miscellaneous Loans and Financial Debts (4) | 226 652.00 | 196 109.00 | | 226 652.00 |
DX Trade payables and related accounts | 7 014.00 | 4 390.00 | | 7 014.00 |
EC TOTAL (IV) | 727 714.00 | 774 415.00 | | 727 714.00 |
EE Grand total (I to V) | 936 532.00 | 965 863.00 | | 936 532.00 |
EG Accrued income and payables due within one year | 316 321.00 | 282 812.00 | | 316 321.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 60.00 | |
FR Total operating income (I) | | | 60.00 | |
FW Other purchases and external expenses | | | 5 279.00 | |
GF Total Operating Expenses (II) | | | 5 279.00 | |
GG - OPERATING RESULT (I - II) | | | -5 219.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 38 729.00 | |
GM Reversals of provisions and transfers of expenses | | | 51 095.00 | |
GP Total financial income (V) | | | 89 824.00 | |
GR Interest and similar expenses | | | 4 475.00 | |
GU Total financial expenses (VI) | | | 4 475.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 85 350.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 80 131.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 762.00 | 5 448.00 | | 2 762.00 |
HL TOTAL REVENUE (I + III + V + VII) | 89 885.00 | 80 394.00 | | 89 885.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 515.00 | 15 741.00 | | 12 515.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 77 369.00 | 64 653.00 | | 77 369.00 |
| |
| 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 | 1 443 513.00 | | | 1 443 513.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 443 513.00 | |
I4 DECREASES Grand Total | | | 1 443 513.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 443 513.00 | | | 1 443 513.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 73 023.00 | | | 73 023.00 |
7B Total provisions for depreciation | 706 588.00 | | 51 095.00 | 706 588.00 |
7C Grand total | 779 611.00 | | 51 095.00 | 779 611.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 51 095.00 | |
| |
| 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 | 7 014.00 | 7 014.00 | | 7 014.00 |
VC Group and associates | 85 356.00 | 85 356.00 | | 85 356.00 |
VG Loans with a maturity of up to one year at origin | 494 048.00 | 82 655.00 | 327 716.00 | 494 048.00 |
VI Group and Associates | 226 652.00 | 226 652.00 | | 226 652.00 |
VK Loans repaid during the year | 79 534.00 | | | 79 534.00 |
VM Income taxes | 2 686.00 | 2 686.00 | | 2 686.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 88 042.00 | 88 042.00 | | 88 042.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 727 714.00 | 316 321.00 | 327 716.00 | 727 714.00 |
