| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 49.00 | | 49.00 | 49.00 |
BJ TOTAL (I) | 15 942 376.00 | 6 300 637.00 | 9 641 739.00 | 15 942 376.00 |
BZ Other receivables | 693 956.00 | | 693 956.00 | 693 956.00 |
CF Cash and cash equivalents | 9 475.00 | | 9 475.00 | 9 475.00 |
CJ TOTAL (II) | 703 431.00 | | 703 431.00 | 703 431.00 |
CO Grand total (0 to V) | 16 645 808.00 | 6 300 637.00 | 10 345 170.00 | 16 645 808.00 |
CU Other investments | 15 942 327.00 | 6 300 637.00 | 9 641 689.00 | 15 942 327.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 792 655.00 | 5 792 655.00 | | 5 792 655.00 |
DB Share, merger, contribution premiums, etc. | 314 008.00 | 314 008.00 | | 314 008.00 |
DC Revaluation differences | 8.00 | | | 8.00 |
DD Legal reserve (1) | 579 265.00 | 579 265.00 | | 579 265.00 |
DF Regulated reserves (1) | 130 394.00 | 130 394.00 | | 130 394.00 |
DH Retained earnings | 24 538.00 | 22 034 368.00 | | 24 538.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 488 775.00 | 735 995.00 | | 3 488 775.00 |
DL TOTAL (I) | 10 329 637.00 | 29 586 687.00 | | 10 329 637.00 |
DP Provisions for Risks | 8 532.00 | 7 272.00 | | 8 532.00 |
DR TOTAL (IV) | 8 533.00 | 7 273.00 | | 8 533.00 |
DX Trade payables and related accounts | 7 000.00 | 7 000.00 | | 7 000.00 |
EC TOTAL (IV) | 7 000.00 | 7 000.00 | | 7 000.00 |
EE Grand total (I to V) | 10 345 170.00 | 29 600 960.00 | | 10 345 170.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 624.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 8 624.00 | |
GG - OPERATING RESULT (I - II) | | | -8 624.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 80 244.00 | |
GK Income from other securities and fixed asset receivables | | | 10 883.00 | |
GM Reversals of provisions and transfers of expenses | | | 3 407 533.00 | |
GP Total financial income (V) | | | 3 498 659.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 260.00 | |
GU Total financial expenses (VI) | | | 1 260.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 497 399.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 488 775.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 498 659.00 | 746 514.00 | | 3 498 659.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 884.00 | 10 519.00 | | 9 884.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 488 775.00 | 735 995.00 | | 3 488 775.00 |
| |
| 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 | 15 942 377.00 | | | 15 942 377.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 942 377.00 | |
I4 DECREASES Grand Total | | | 15 942 377.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 942 377.00 | | | 15 942 377.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 7 273.00 | 1 260.00 | | 7 273.00 |
7B Total provisions for depreciation | 9 708 170.00 | | 3 407 533.00 | 9 708 170.00 |
7C Grand total | 9 715 443.00 | 1 260.00 | 3 407 533.00 | 9 715 443.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 1 260.00 | 3 407 533.00 | |
| |
| 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 | 7 000.00 | 7 000.00 | | 7 000.00 |
UP Loans | 49.00 | 49.00 | | 49.00 |
VC Group and associates | 693 956.00 | 693 956.00 | | 693 956.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 694 006.00 | 694 006.00 | | 694 006.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 000.00 | 7 000.00 | | 7 000.00 |
