| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 32 963.00 | | 32 963.00 | 32 963.00 |
BB Receivables related to investments | 14 864 963.00 | 181 895.00 | 14 683 068.00 | 14 864 963.00 |
BJ TOTAL (I) | 16 260 382.00 | 182 895.00 | 16 077 487.00 | 16 260 382.00 |
BV Advances and down payments on orders | 298.00 | | 298.00 | 298.00 |
BZ Other receivables | 31 188.00 | | 31 188.00 | 31 188.00 |
CF Cash and cash equivalents | 3 766.00 | | 3 766.00 | 3 766.00 |
CJ TOTAL (II) | 35 253.00 | | 35 253.00 | 35 253.00 |
CO Grand total (0 to V) | 16 295 635.00 | 182 895.00 | 16 112 740.00 | 16 295 635.00 |
CU Other investments | 1 362 455.00 | 1 000.00 | 1 361 455.00 | 1 362 455.00 |
| |
| 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) | 14 492.00 | 9 114.00 | | 14 492.00 |
DH Retained earnings | 253 133.00 | 150 934.00 | | 253 133.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 561 746.00 | 107 578.00 | | 561 746.00 |
DL TOTAL (I) | 1 829 372.00 | 1 267 626.00 | | 1 829 372.00 |
DU Loans and Debts from Credit Institutions (3) | 128 987.00 | 157 945.00 | | 128 987.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 126 696.00 | 10 476 431.00 | | 14 126 696.00 |
DX Trade payables and related accounts | 3 149.00 | 2 099.00 | | 3 149.00 |
DY Tax and social security liabilities | 24 534.00 | 32 951.00 | | 24 534.00 |
EC TOTAL (IV) | 14 283 368.00 | 10 669 428.00 | | 14 283 368.00 |
EE Grand total (I to V) | 16 112 740.00 | 11 937 054.00 | | 16 112 740.00 |
EI Including equity loans | 8.00 | | | 8.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 792.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 4 793.00 | |
GG - OPERATING RESULT (I - II) | | | -4 793.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 727 025.00 | |
GP Total financial income (V) | | | 727 025.00 | |
GR Interest and similar expenses | | | 135 951.00 | |
GU Total financial expenses (VI) | | | 135 951.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 591 073.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 586 280.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 24 534.00 | 32 951.00 | | 24 534.00 |
HL TOTAL REVENUE (I + III + V + VII) | 727 025.00 | 279 769.00 | | 727 025.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 165 279.00 | 172 191.00 | | 165 279.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 561 746.00 | 107 578.00 | | 561 746.00 |
| |
| 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 | 12 116 112.00 | | 4 144 270.00 | 12 116 112.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 32 963.00 | | | 32 963.00 |
I3 DECREASES Total Financial Fixed Assets | | | 16 227 419.00 | |
I4 DECREASES Grand Total | | | 16 227 419.00 | |
IN DECREASES Start-up, development, or research expenses | | | 32 963.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 083 149.00 | | 4 144 270.00 | 12 083 149.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 181 895.00 | | | 181 895.00 |
7B Total provisions for depreciation | 182 895.00 | | | 182 895.00 |
7C Grand total | 182 895.00 | | | 182 895.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 14 126 696.00 | | | 14 126 696.00 |
8B Suppliers and Related Accounts | 3 149.00 | 3 149.00 | | 3 149.00 |
8E Income Taxes | 24 534.00 | 24 534.00 | | 24 534.00 |
UL Receivables related to investments | 14 864 963.00 | | 14 864 963.00 | 14 864 963.00 |
VH Loans with a maturity of more than one year at origin | 128 987.00 | 30 635.00 | 98 352.00 | 128 987.00 |
VM Income taxes | 31 188.00 | 31 188.00 | | 31 188.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 896 151.00 | 31 188.00 | 14 864 963.00 | 14 896 151.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 283 368.00 | 58 319.00 | 98 352.00 | 14 283 368.00 |
