| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 4 669 373.00 | | 4 669 373.00 | 4 669 373.00 |
BJ TOTAL (I) | 25 761 373.00 | | 25 761 373.00 | 25 761 373.00 |
BZ Other receivables | 2 361 965.00 | | 2 361 965.00 | 2 361 965.00 |
CF Cash and cash equivalents | 476 920.00 | | 476 920.00 | 476 920.00 |
CJ TOTAL (II) | 2 838 885.00 | | 2 838 885.00 | 2 838 885.00 |
CO Grand total (0 to V) | 28 600 258.00 | | 28 600 258.00 | 28 600 258.00 |
CU Other investments | 21 092 000.00 | | 21 092 000.00 | 21 092 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000 000.00 | 20 000 000.00 | | 20 000 000.00 |
DC Revaluation differences | | 8.00 | | |
DD Legal reserve (1) | 200 000.00 | 200 000.00 | | 200 000.00 |
DH Retained earnings | 392 208.00 | 236 442.00 | | 392 208.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -122 980.00 | 155 767.00 | | -122 980.00 |
DL TOTAL (I) | 20 469 228.00 | 20 592 208.00 | | 20 469 228.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 279 473.00 | 5 279 876.00 | | 5 279 473.00 |
DX Trade payables and related accounts | 8 500.00 | 7 400.00 | | 8 500.00 |
DY Tax and social security liabilities | 2 114 827.00 | 1 360 887.00 | | 2 114 827.00 |
EA Other liabilities | 728 230.00 | 1 726 648.00 | | 728 230.00 |
EC TOTAL (IV) | 8 131 030.00 | 8 374 811.00 | | 8 131 030.00 |
EE Grand total (I to V) | 28 600 258.00 | 28 967 019.00 | | 28 600 258.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 18 499.00 | |
GF Total Operating Expenses (II) | | | 18 500.00 | |
GG - OPERATING RESULT (I - II) | | | -18 500.00 | |
GL Other interest and similar income | | | 13 474.00 | |
GP Total financial income (V) | | | 13 474.00 | |
GR Interest and similar expenses | | | 6 940.00 | |
GU Total financial expenses (VI) | | | 6 940.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 534.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 966.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 111 014.00 | -174 878.00 | | 111 014.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 474.00 | 9 673.00 | | 13 474.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 136 454.00 | -146 094.00 | | 136 454.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -122 980.00 | 155 767.00 | | -122 980.00 |
| |
| 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 | 25 761 373.00 | | | 25 761 373.00 |
I3 DECREASES Total Financial Fixed Assets | | | 25 761 373.00 | |
I4 DECREASES Grand Total | | | 25 761 373.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 25 761 373.00 | | | 25 761 373.00 |
| |
| 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 | 5 279 473.00 | 5 279 473.00 | | 5 279 473.00 |
8B Suppliers and Related Accounts | 8 500.00 | 8 500.00 | | 8 500.00 |
8E Income Taxes | 2 114 827.00 | 2 114 827.00 | | 2 114 827.00 |
8K Other liabilities (including liabilities related to repo transactions) | 704 644.00 | 704 644.00 | | 704 644.00 |
UL Receivables related to investments | 4 669 373.00 | 4 669 373.00 | | 4 669 373.00 |
VC Group and associates | 1 272 270.00 | 1 272 270.00 | | 1 272 270.00 |
VK Loans repaid during the year | 403.00 | | | 403.00 |
VM Income taxes | 688 956.00 | 688 956.00 | | 688 956.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 377 153.00 | 377 153.00 | | 377 153.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 007 752.00 | 7 007 752.00 | | 7 007 752.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 107 444.00 | 8 107 444.00 | | 8 107 444.00 |
