| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 3 709 385.00 | | 3 709 385.00 | 3 709 385.00 |
BJ TOTAL (I) | 10 642 337.00 | | 10 642 337.00 | 10 642 337.00 |
BZ Other receivables | 304.00 | | 304.00 | 304.00 |
CF Cash and cash equivalents | 8 229.00 | | 8 229.00 | 8 229.00 |
CJ TOTAL (II) | 8 533.00 | | 8 533.00 | 8 533.00 |
CO Grand total (0 to V) | 10 650 869.00 | | 10 650 869.00 | 10 650 869.00 |
CP Shares due in less than one year | 1 319 319.00 | | | 1 319 319.00 |
CU Other investments | 6 932 952.00 | | 6 932 952.00 | 6 932 952.00 |
| |
| 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 | 132 169.00 | 92 419.00 | | 132 169.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 064.00 | 39 751.00 | | 11 064.00 |
DK Regulated provisions | 111 847.00 | 111 847.00 | | 111 847.00 |
DL TOTAL (I) | 365 080.00 | 354 016.00 | | 365 080.00 |
DU Loans and Debts from Credit Institutions (3) | 3 159 770.00 | 3 471 283.00 | | 3 159 770.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 116 589.00 | 6 911 589.00 | | 7 116 589.00 |
DX Trade payables and related accounts | 2 354.00 | 2 483.00 | | 2 354.00 |
DY Tax and social security liabilities | 7 076.00 | 2 231.00 | | 7 076.00 |
EC TOTAL (IV) | 10 285 789.00 | 10 387 586.00 | | 10 285 789.00 |
EE Grand total (I to V) | 10 650 869.00 | 10 741 602.00 | | 10 650 869.00 |
EG Accrued income and payables due within one year | 3 169 200.00 | 3 475 997.00 | | 3 169 200.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 3 159 770.00 | 3 030 506.00 | | 3 159 770.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 416 731.00 | |
FJ Net sales | | | 416 731.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 416 733.00 | |
FW Other purchases and external expenses | | | 329 543.00 | |
FX Taxes, duties, and similar payments | | | 916.00 | |
GE Other Expenses | | | 1 310.00 | |
GF Total Operating Expenses (II) | | | 331 769.00 | |
GG - OPERATING RESULT (I - II) | | | 84 964.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | 33 900.00 | |
GU Total financial expenses (VI) | | | 33 900.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -33 900.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 51 064.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 5 017.00 | | |
HD Total exceptional income (VII) | | 5 017.00 | | |
HE Exceptional expenses on management operations | 40 000.00 | 257 471.00 | | 40 000.00 |
HH Total exceptional expenses (VIII) | 40 000.00 | 257 471.00 | | 40 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -40 000.00 | -252 454.00 | | -40 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 416 733.00 | 589 970.00 | | 416 733.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 405 669.00 | 550 219.00 | | 405 669.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 064.00 | 39 751.00 | | 11 064.00 |
| |
| 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 | 10 682 337.00 | | | 10 682 337.00 |
I3 DECREASES Total Financial Fixed Assets | | 40 000.00 | 10 642 337.00 | |
I4 DECREASES Grand Total | | 40 000.00 | 10 642 337.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 682 337.00 | | | 10 682 337.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 111 847.00 | | | 111 847.00 |
7C Grand total | 111 847.00 | | | 111 847.00 |
| |
| 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 | 2 354.00 | 2 354.00 | | 2 354.00 |
8D Social Security and Other Social Organizations | 7 076.00 | 7 076.00 | | 7 076.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 116 589.00 | | | 7 116 589.00 |
UL Receivables related to investments | 3 709 385.00 | 1 319 319.00 | 2 390 066.00 | 3 709 385.00 |
VG Loans with a maturity of up to one year at origin | 3 159 770.00 | 3 159 770.00 | | 3 159 770.00 |
VK Loans repaid during the year | 433 489.00 | | | 433 489.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 304.00 | 304.00 | | 304.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 709 689.00 | 1 319 623.00 | 2 390 066.00 | 3 709 689.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 285 789.00 | 3 169 200.00 | | 10 285 789.00 |
