| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 519 088.00 | 826.00 | 518 261.00 | 519 088.00 |
BF Loans | 3 741 816.00 | | 3 741 816.00 | 3 741 816.00 |
BJ TOTAL (I) | 8 541 293.00 | 826.00 | 8 540 466.00 | 8 541 293.00 |
BZ Other receivables | 674 615.00 | | 674 615.00 | 674 615.00 |
CF Cash and cash equivalents | 22 767.00 | | 22 767.00 | 22 767.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 697 381.00 | | 697 381.00 | 697 381.00 |
CO Grand total (0 to V) | 9 238 674.00 | 826.00 | 9 237 848.00 | 9 238 674.00 |
CU Other investments | 4 280 389.00 | | 4 280 389.00 | 4 280 389.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 284 234.00 | 284 234.00 | | 284 234.00 |
DB Share, merger, contribution premiums, etc. | 3 333 144.00 | 3 333 144.00 | | 3 333 144.00 |
DD Legal reserve (1) | 28 423.00 | 11 293.00 | | 28 423.00 |
DG Other reserves | 5 276 046.00 | 118 979.00 | | 5 276 046.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 150 532.00 | 5 174 198.00 | | 150 532.00 |
DL TOTAL (I) | 9 072 379.00 | 8 921 847.00 | | 9 072 379.00 |
DV Miscellaneous Loans and Financial Debts (4) | 147 775.00 | 59 819.00 | | 147 775.00 |
DX Trade payables and related accounts | 6 803.00 | 4 287.00 | | 6 803.00 |
DY Tax and social security liabilities | 10 152.00 | 18 733.00 | | 10 152.00 |
EA Other liabilities | 739.00 | 739.00 | | 739.00 |
EC TOTAL (IV) | 165 468.00 | 83 578.00 | | 165 468.00 |
EE Grand total (I to V) | 9 237 848.00 | 9 005 425.00 | | 9 237 848.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 454.00 | |
GF Total Operating Expenses (II) | | | 7 454.00 | |
GG - OPERATING RESULT (I - II) | | | -7 454.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 96 261.00 | |
GK Income from other securities and fixed asset receivables | | | 72 952.00 | |
GP Total financial income (V) | | | 169 214.00 | |
GR Interest and similar expenses | | | 1 076.00 | |
GU Total financial expenses (VI) | | | 1 076.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 168 138.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 160 684.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 10 152.00 | 18 733.00 | | 10 152.00 |
HL TOTAL REVENUE (I + III + V + VII) | 169 214.00 | 5 241 837.00 | | 169 214.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 682.00 | 67 640.00 | | 18 682.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 150 532.00 | 5 174 198.00 | | 150 532.00 |
| |
| 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 | 8 360 861.00 | | 180 432.00 | 8 360 861.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 022 205.00 | |
I4 DECREASES Grand Total | | | 8 541 293.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 519 088.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 422 826.00 | | 96 261.00 | 422 826.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 938 034.00 | | 84 171.00 | 7 938 034.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 826.00 | | | 826.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 826.00 | | | 826.00 |
| |
| 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 | 6 803.00 | 6 803.00 | | 6 803.00 |
8E Income Taxes | 10 152.00 | 10 152.00 | | 10 152.00 |
8K Other liabilities (including liabilities related to repo transactions) | 739.00 | 739.00 | | 739.00 |
UP Loans | 3 741 816.00 | | 3 741 816.00 | 3 741 816.00 |
VB VAT | 12 111.00 | 12 111.00 | | 12 111.00 |
VC Group and associates | 662 504.00 | 662 504.00 | | 662 504.00 |
VI Group and Associates | 147 775.00 | 147 775.00 | | 147 775.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 416 431.00 | 674 614.00 | 3 741 816.00 | 4 416 431.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 165 468.00 | 165 468.00 | | 165 468.00 |
