| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 27 721 614.00 | 4 011 829.00 | 23 709 785.00 | 27 721 614.00 |
BJ TOTAL (I) | 30 821 594.00 | 7 111 809.00 | 23 709 785.00 | 30 821 594.00 |
CF Cash and cash equivalents | 1 541.00 | | 1 541.00 | 1 541.00 |
CJ TOTAL (II) | 1 541.00 | | 1 541.00 | 1 541.00 |
CO Grand total (0 to V) | 30 823 135.00 | 7 111 809.00 | 23 711 326.00 | 30 823 135.00 |
CU Other investments | 3 099 980.00 | 3 099 980.00 | | 3 099 980.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | -6 378 113.00 | -6 482 897.00 | | -6 378 113.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -762 201.00 | 104 784.00 | | -762 201.00 |
DL TOTAL (I) | -7 100 313.00 | -6 338 113.00 | | -7 100 313.00 |
DQ Provisions for Expenses | | 2 587 488.00 | | |
DR TOTAL (IV) | | 2 587 488.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 30 796 828.00 | 30 035 780.00 | | 30 796 828.00 |
DX Trade payables and related accounts | 14 811.00 | 10 693.00 | | 14 811.00 |
EC TOTAL (IV) | 30 811 640.00 | 30 046 473.00 | | 30 811 640.00 |
EE Grand total (I to V) | 23 711 326.00 | 26 295 849.00 | | 23 711 326.00 |
EG Accrued income and payables due within one year | 14 811.00 | 15 220 352.00 | | 14 811.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 25 010.00 | |
GE Other Expenses | | | 690.00 | |
GF Total Operating Expenses (II) | | | 25 700.00 | |
GG - OPERATING RESULT (I - II) | | | -25 700.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 188 888.00 | |
GM Reversals of provisions and transfers of expenses | | | 2 587 488.00 | |
GP Total financial income (V) | | | 3 776 376.00 | |
GQ Financial allocations to depreciation and provisions | | | 4 011 829.00 | |
GR Interest and similar expenses | | | 501 048.00 | |
GU Total financial expenses (VI) | | | 4 512 877.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -736 501.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -762 201.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 1 278.00 | | |
HH Total exceptional expenses (VIII) | | 1 278.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 278.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 776 376.00 | 1 366 031.00 | | 3 776 376.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 538 577.00 | 1 261 247.00 | | 4 538 577.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -762 201.00 | 104 784.00 | | -762 201.00 |
| |
| 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 | 29 390 706.00 | | 1 430 888.00 | 29 390 706.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30 821 594.00 | |
I4 DECREASES Grand Total | | | 30 821 594.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 29 390 706.00 | | 1 430 888.00 | 29 390 706.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | | 4 011 829.00 | | |
5Z Total provisions for risks and expenses | 2 587 488.00 | | 2 587 488.00 | 2 587 488.00 |
7B Total provisions for depreciation | 3 099 980.00 | 4 011 829.00 | | 3 099 980.00 |
7C Grand total | 5 687 468.00 | 4 011 829.00 | 2 587 488.00 | 5 687 468.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 4 011 829.00 | 2 587 488.00 | |
| |
| 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 | 15 255 549.00 | | 15 255 549.00 | 15 255 549.00 |
8B Suppliers and Related Accounts | 14 811.00 | 14 811.00 | | 14 811.00 |
UP Loans | 27 721 614.00 | | 27 721 614.00 | 27 721 614.00 |
VI Group and Associates | 15 541 279.00 | | 15 541 279.00 | 15 541 279.00 |
VJ Loans taken out during the year | 378 185.00 | | | 378 185.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 721 614.00 | | 27 721 614.00 | 27 721 614.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 811 640.00 | 14 811.00 | 30 796 828.00 | 30 811 640.00 |
