| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 334 632.00 | | 334 632.00 | 334 632.00 |
BH Other financial assets | 3 994.00 | | 3 994.00 | 3 994.00 |
BJ TOTAL (I) | 6 871 771.00 | | 6 871 771.00 | 6 871 771.00 |
BX Customers and related accounts | 21 600.00 | | 21 600.00 | 21 600.00 |
BZ Other receivables | 179 659.00 | | 179 659.00 | 179 659.00 |
CF Cash and cash equivalents | 52 608.00 | | 52 608.00 | 52 608.00 |
CH Prepaid expenses | 885.00 | | 885.00 | 885.00 |
CJ TOTAL (II) | 254 752.00 | | 254 752.00 | 254 752.00 |
CO Grand total (0 to V) | 7 126 523.00 | | 7 126 523.00 | 7 126 523.00 |
CU Other investments | 6 533 145.00 | | 6 533 145.00 | 6 533 145.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 352 478.00 | 1 352 478.00 | | 1 352 478.00 |
DH Retained earnings | -12 087.00 | -19 146.00 | | -12 087.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 331 752.00 | 7 058.00 | | 331 752.00 |
DK Regulated provisions | 5 342.00 | 602.00 | | 5 342.00 |
DL TOTAL (I) | 1 677 485.00 | 1 340 993.00 | | 1 677 485.00 |
DU Loans and Debts from Credit Institutions (3) | 4 269 317.00 | 4 308 976.00 | | 4 269 317.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 043 647.00 | 1 003 955.00 | | 1 043 647.00 |
DX Trade payables and related accounts | 4 406.00 | 58 358.00 | | 4 406.00 |
DY Tax and social security liabilities | 131 667.00 | 20 631.00 | | 131 667.00 |
EC TOTAL (IV) | 5 449 038.00 | 5 391 921.00 | | 5 449 038.00 |
EE Grand total (I to V) | 7 126 523.00 | 6 732 914.00 | | 7 126 523.00 |
EG Accrued income and payables due within one year | 1 532 501.00 | 1 134 593.00 | | 1 532 501.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 931.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 150 000.00 | |
FJ Net sales | | | 150 000.00 | |
FO Operating subsidies | | | 1 250.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | -1 132.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 150 127.00 | |
FW Other purchases and external expenses | | | 11 114.00 | |
FX Taxes, duties, and similar payments | | | 444.00 | |
FY Salaries and Wages | | | 104 439.00 | |
FZ Social Security Contributions | | | 2 288.00 | |
GF Total Operating Expenses (II) | | | 118 284.00 | |
GG - OPERATING RESULT (I - II) | | | 31 843.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 363 293.00 | |
GP Total financial income (V) | | | 363 293.00 | |
GR Interest and similar expenses | | | 61 900.00 | |
GU Total financial expenses (VI) | | | 61 900.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 301 393.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 333 236.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 12 232.00 | | | 12 232.00 |
HG Exceptional depreciation and provisions | 4 740.00 | 489.00 | | 4 740.00 |
HH Total exceptional expenses (VIII) | 16 972.00 | 489.00 | | 16 972.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -16 972.00 | -489.00 | | -16 972.00 |
HK Income tax | -15 488.00 | | | -15 488.00 |
HL TOTAL REVENUE (I + III + V + VII) | 513 420.00 | 22 712.00 | | 513 420.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 181 668.00 | 15 654.00 | | 181 668.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 331 752.00 | 7 058.00 | | 331 752.00 |
| |
| 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 | 6 567 857.00 | | 678 647.00 | 6 567 857.00 |
I3 DECREASES Total Financial Fixed Assets | | 374 734.00 | 6 871 771.00 | |
I4 DECREASES Grand Total | | 374 734.00 | 6 871 771.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 567 857.00 | | 678 647.00 | 6 567 857.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 602.00 | 4 740.00 | | 602.00 |
7C Grand total | 602.00 | 4 740.00 | | 602.00 |
UJ - Exceptional | | 4 740.00 | | |
| |
| 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 | 715 770.00 | 715 770.00 | | 715 770.00 |
8B Suppliers and Related Accounts | 4 406.00 | 4 406.00 | | 4 406.00 |
8D Social Security and Other Social Organizations | 131 667.00 | 131 667.00 | | 131 667.00 |
8K Other liabilities (including liabilities related to repo transactions) | 327 877.00 | 327 877.00 | | 327 877.00 |
UL Receivables related to investments | 334 632.00 | | 334 632.00 | 334 632.00 |
UT Other financial assets | 3 994.00 | | 3 994.00 | 3 994.00 |
UX Other trade receivables | 21 600.00 | 21 600.00 | | 21 600.00 |
VH Loans with a maturity of more than one year at origin | 4 269 317.00 | 352 781.00 | 1 476 897.00 | 4 269 317.00 |
VJ Loans taken out during the year | 1.00 | | | 1.00 |
VK Loans repaid during the year | 41 524.00 | | | 41 524.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 179 659.00 | 179 659.00 | | 179 659.00 |
VS Prepaid expenses | 885.00 | 885.00 | | 885.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 540 770.00 | 202 144.00 | 338 625.00 | 540 770.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 449 038.00 | 1 532 501.00 | 1 476 897.00 | 5 449 038.00 |
