| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 12 000.00 | | 12 000.00 | 12 000.00 |
AX Advances and down payments | | | | |
BD Other fixed assets | 268 502.00 | | 268 502.00 | 268 502.00 |
BJ TOTAL (I) | 68 942 172.00 | | 68 942 172.00 | 68 942 172.00 |
BZ Other receivables | 38 171 600.00 | | 38 171 600.00 | 38 171 600.00 |
CF Cash and cash equivalents | 186 040.00 | | 186 040.00 | 186 040.00 |
CJ TOTAL (II) | 38 357 640.00 | | 38 357 640.00 | 38 357 640.00 |
CO Grand total (0 to V) | 107 299 812.00 | | 107 299 812.00 | 107 299 812.00 |
CU Other investments | 68 661 670.00 | | 68 661 670.00 | 68 661 670.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 74 000 000.00 | 74 000 000.00 | | 74 000 000.00 |
DC Revaluation differences | 8.00 | | | 8.00 |
DH Retained earnings | -637 952.00 | -2 089 554.00 | | -637 952.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 220 885.00 | 1 451 601.00 | | 220 885.00 |
DK Regulated provisions | 357 079.00 | 357 079.00 | | 357 079.00 |
DL TOTAL (I) | 73 940 011.00 | 73 719 127.00 | | 73 940 011.00 |
DU Loans and Debts from Credit Institutions (3) | 16 898 532.00 | 17 003 715.00 | | 16 898 532.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 23 241.00 | 23 241.00 | | 23 241.00 |
EA Other liabilities | 16 438 028.00 | 5 551 028.00 | | 16 438 028.00 |
EC TOTAL (IV) | 33 359 801.00 | 22 577 984.00 | | 33 359 801.00 |
EE Grand total (I to V) | 107 299 812.00 | 96 297 111.00 | | 107 299 812.00 |
| |
| 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) | | | | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 45 418.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 45 418.00 | |
GG - OPERATING RESULT (I - II) | | | -45 418.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 300 000.00 | |
GK Income from other securities and fixed asset receivables | | | 39 380.00 | |
GP Total financial income (V) | | | 339 380.00 | |
GR Interest and similar expenses | | | 337 298.00 | |
GU Total financial expenses (VI) | | | 337 298.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 082.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -43 336.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 3 064 221.00 | 9 198 373.00 | | 3 064 221.00 |
HD Total exceptional income (VII) | 3 064 221.00 | 9 198 373.00 | | 3 064 221.00 |
HF Exceptional expenses on capital transactions | 2 800 000.00 | 7 620 000.00 | | 2 800 000.00 |
HH Total exceptional expenses (VIII) | 2 800 000.00 | 7 620 000.00 | | 2 800 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 264 221.00 | 1 578 373.00 | | 264 221.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 403 600.00 | 9 443 949.00 | | 3 403 600.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 182 716.00 | 7 992 348.00 | | 3 182 716.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 220 885.00 | 1 451 601.00 | | 220 885.00 |
| |
| 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 | 71 513 670.00 | | 228 502.00 | 71 513 670.00 |
I3 DECREASES Total Financial Fixed Assets | | 2 800 000.00 | 68 930 172.00 | |
I4 DECREASES Grand Total | | 2 800 000.00 | 68 942 172.00 | |
IO DECREASES Total including other intangible assets | | | 12 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 12 000.00 | | | 12 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 71 501 670.00 | | 228 502.00 | 71 501 670.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 357 079.00 | | | 357 079.00 |
7C Grand total | 357 079.00 | | | 357 079.00 |
| |
| 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 | 23 241.00 | 23 241.00 | | 23 241.00 |
VC Group and associates | 38 171 600.00 | 2 165 000.00 | 36 006 600.00 | 38 171 600.00 |
VH Loans with a maturity of more than one year at origin | 16 898 532.00 | 1 046 643.00 | 5 444 379.00 | 16 898 532.00 |
VI Group and Associates | 16 438 028.00 | 359 028.00 | | 16 438 028.00 |
VK Loans repaid during the year | 347 572.00 | | | 347 572.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 38 171 600.00 | 2 165 000.00 | 36 006 600.00 | 38 171 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 359 801.00 | 1 428 912.00 | 5 444 379.00 | 33 359 801.00 |
