| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 167 427.00 | | 167 427.00 | 167 427.00 |
BF Loans | | | | |
BJ TOTAL (I) | 14 715 156.00 | | 14 715 157.00 | 14 715 156.00 |
CF Cash and cash equivalents | 494 279.00 | | 494 279.00 | 494 279.00 |
CJ TOTAL (II) | 494 279.00 | | 494 279.00 | 494 279.00 |
CO Grand total (0 to V) | 15 209 435.00 | | 15 209 436.00 | 15 209 435.00 |
CU Other investments | 14 547 729.00 | | 14 547 729.00 | 14 547 729.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 1 736 469.00 | 1 163 139.00 | | 1 736 469.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 764 887.00 | 573 329.00 | | 764 887.00 |
DK Regulated provisions | 24 700.00 | 6 698.00 | | 24 700.00 |
DL TOTAL (I) | 2 636 057.00 | 1 853 167.00 | | 2 636 057.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 471 954.00 | 10 165 564.00 | | 11 471 954.00 |
DZ Fixed asset liabilities and related accounts | 57.00 | | | 57.00 |
EA Other liabilities | 1 101 366.00 | 10 145.00 | | 1 101 366.00 |
EC TOTAL (IV) | 12 573 377.00 | 10 175 710.00 | | 12 573 377.00 |
EE Grand total (I to V) | 15 209 435.00 | 12 028 878.00 | | 15 209 435.00 |
EG Accrued income and payables due within one year | 371 888.00 | 18 743.00 | | 371 888.00 |
EI Including equity loans | 11 471 954.00 | | | 11 471 954.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 2 665.00 | |
GF Total Operating Expenses (II) | | | 2 665.00 | |
GG - OPERATING RESULT (I - II) | | | -2 665.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 801 995.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GN Positive exchange differences | | | 483.00 | |
GP Total financial income (V) | | | 802 478.00 | |
GR Interest and similar expenses | | | 16 866.00 | |
GS Negative differences of foreign exchange | | | 56.00 | |
GU Total financial expenses (VI) | | | 16 923.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 785 555.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 782 890.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 18 002.00 | 1 607.00 | | 18 002.00 |
HH Total exceptional expenses (VIII) | 18 002.00 | 1 607.00 | | 18 002.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -18 002.00 | -1 607.00 | | -18 002.00 |
HL TOTAL REVENUE (I + III + V + VII) | 802 478.00 | 604 179.00 | | 802 478.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 591.00 | 30 849.00 | | 37 591.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 764 887.00 | 573 329.00 | | 764 887.00 |
| |
| 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 | 12 022 310.00 | | 2 895 043.00 | 12 022 310.00 |
I3 DECREASES Total Financial Fixed Assets | | 202 197.00 | 14 715 156.00 | |
I4 DECREASES Grand Total | | 202 197.00 | 14 715 156.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 022 310.00 | | 2 895 043.00 | 12 022 310.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 6 698.00 | 18 002.00 | 24 700.00 | 6 698.00 |
7C Grand total | 6 698.00 | 18 002.00 | 24 700.00 | 6 698.00 |
UJ - Exceptional | | 18 002.00 | | |
| |
| 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 | 11 471 954.00 | 4 708.00 | | 11 471 954.00 |
8J Fixed Asset Liabilities and Related Accounts | 57.00 | 57.00 | | 57.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 101 366.00 | 367 122.00 | 734 244.00 | 1 101 366.00 |
UL Receivables related to investments | 167 427.00 | | 167 427.00 | 167 427.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 167 427.00 | | 167 427.00 | 167 427.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 573 377.00 | 371 888.00 | 734 244.00 | 12 573 377.00 |
