| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 4 250 000.00 | | 4 250 000.00 | 4 250 000.00 |
BJ TOTAL (I) | 35 792 659.00 | 6 416 353.00 | 29 376 305.00 | 35 792 659.00 |
BX Customers and related accounts | | | | |
CJ TOTAL (II) | | | | |
CO Grand total (0 to V) | 35 792 659.00 | 6 416 353.00 | 29 376 305.00 | 35 792 659.00 |
CU Other investments | 31 542 659.00 | 6 416 353.00 | 25 126 305.00 | 31 542 659.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 425 179.00 | 3 425 179.00 | | 3 425 179.00 |
DD Legal reserve (1) | 342 518.00 | 342 518.00 | | 342 518.00 |
DG Other reserves | 3 690 318.00 | 3 690 318.00 | | 3 690 318.00 |
DH Retained earnings | -1 581 625.00 | -3 020 174.00 | | -1 581 625.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 850 943.00 | 1 438 549.00 | | 850 943.00 |
DL TOTAL (I) | 6 727 332.00 | 5 876 389.00 | | 6 727 332.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 534 538.00 | 21 916 376.00 | | 22 534 538.00 |
DX Trade payables and related accounts | 87 277.00 | 85 731.00 | | 87 277.00 |
EA Other liabilities | 27 158.00 | 27 158.00 | | 27 158.00 |
EC TOTAL (IV) | 22 648 973.00 | 22 029 264.00 | | 22 648 973.00 |
EE Grand total (I to V) | 29 376 305.00 | 27 905 654.00 | | 29 376 305.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 2 412.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 2 412.00 | |
GG - OPERATING RESULT (I - II) | | | -2 412.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 569 625.00 | |
GL Other interest and similar income | | | 42 119.00 | |
GM Reversals of provisions and transfers of expenses | | | 580 069.00 | |
GP Total financial income (V) | | | 1 191 813.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 338 459.00 | |
GU Total financial expenses (VI) | | | 338 459.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 853 355.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 850 943.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 191 813.00 | 3 886 604.00 | | 1 191 813.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 340 871.00 | 2 448 056.00 | | 340 871.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 850 943.00 | 1 438 549.00 | | 850 943.00 |
| |
| 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 | 34 892 659.00 | | 900 000.00 | 34 892 659.00 |
I3 DECREASES Total Financial Fixed Assets | | | 35 792 659.00 | |
I4 DECREASES Grand Total | | | 35 792 659.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 34 892 659.00 | | 900 000.00 | 34 892 659.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 6 996 422.00 | | 580 069.00 | 6 996 422.00 |
7C Grand total | 6 996 422.00 | | 580 069.00 | 6 996 422.00 |
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 |
8B Suppliers and Related Accounts | 87 277.00 | 87 277.00 | | 87 277.00 |
8K Other liabilities (including liabilities related to repo transactions) | 27 158.00 | 27 158.00 | | 27 158.00 |
UL Receivables related to investments | 4 250 000.00 | | 4 250 000.00 | 4 250 000.00 |
VI Group and Associates | 22 534 538.00 | 22 534 538.00 | | 22 534 538.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 250 000.00 | | 4 250 000.00 | 4 250 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 648 973.00 | 22 648 973.00 | | 22 648 973.00 |
