| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 12 329 794.00 | | 12 329 794.00 | 12 329 794.00 |
BZ Other receivables | 1 974 744.00 | | 1 974 744.00 | 1 974 744.00 |
CF Cash and cash equivalents | 30 743.00 | | 30 743.00 | 30 743.00 |
CH Prepaid expenses | 5 810.00 | | 5 810.00 | 5 810.00 |
CJ TOTAL (II) | 2 011 297.00 | | 2 011 297.00 | 2 011 297.00 |
CM Bond redemption premiums (IV) | 49 394.00 | | 49 394.00 | 49 394.00 |
CO Grand total (0 to V) | 14 402 648.00 | | 14 402 648.00 | 14 402 648.00 |
CU Other investments | 12 329 794.00 | | 12 329 794.00 | 12 329 794.00 |
CW Deferred expenses or loan issuance costs | 12 163.00 | | 12 163.00 | 12 163.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 561 526.00 | 3 139 573.00 | | 2 561 526.00 |
DB Share, merger, contribution premiums, etc. | 63 000.00 | 63 000.00 | | 63 000.00 |
DD Legal reserve (1) | 246 995.00 | 203 092.00 | | 246 995.00 |
DG Other reserves | 3 207 204.00 | 3 682 747.00 | | 3 207 204.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 477 719.00 | 878 064.00 | | 1 477 719.00 |
DK Regulated provisions | 12 418.00 | 9 658.00 | | 12 418.00 |
DL TOTAL (I) | 7 568 863.00 | 7 976 134.00 | | 7 568 863.00 |
DT Other Bond Issues | 438 303.00 | 438 303.00 | | 438 303.00 |
DU Loans and Debts from Credit Institutions (3) | 4 944 100.00 | 5 089 848.00 | | 4 944 100.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 391 116.00 | 60 558.00 | | 1 391 116.00 |
DX Trade payables and related accounts | 11 629.00 | 18 549.00 | | 11 629.00 |
DY Tax and social security liabilities | 48 638.00 | 381 848.00 | | 48 638.00 |
EC TOTAL (IV) | 6 833 785.00 | 5 989 106.00 | | 6 833 785.00 |
EE Grand total (I to V) | 14 402 648.00 | 13 965 240.00 | | 14 402 648.00 |
EG Accrued income and payables due within one year | 2 592 587.00 | 1 443 630.00 | | 2 592 587.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 45 064.00 | |
FX Taxes, duties, and similar payments | | | 3.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 081.00 | |
GF Total Operating Expenses (II) | | | 51 149.00 | |
GG - OPERATING RESULT (I - II) | | | -51 149.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 600 011.00 | |
GL Other interest and similar income | | | 5 733.00 | |
GP Total financial income (V) | | | 1 605 744.00 | |
GQ Financial allocations to depreciation and provisions | | | 19 758.00 | |
GR Interest and similar expenses | | | 89 937.00 | |
GU Total financial expenses (VI) | | | 109 694.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 496 050.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 444 901.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 760.00 | 2 765.00 | | 2 760.00 |
HH Total exceptional expenses (VIII) | 2 760.00 | 2 765.00 | | 2 760.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 760.00 | -2 765.00 | | -2 760.00 |
HK Income tax | -35 578.00 | -46 350.00 | | -35 578.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 605 744.00 | 1 003 936.00 | | 1 605 744.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 128 025.00 | 125 872.00 | | 128 025.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 477 719.00 | 878 064.00 | | 1 477 719.00 |
| |
| 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 | 12 329 794.00 | | | 12 329 794.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 329 794.00 | |
I4 DECREASES Grand Total | | | 12 329 794.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 329 794.00 | | | 12 329 794.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 87 395.00 | 24 326.00 | 50 165.00 | 87 395.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 87 395.00 | 24 326.00 | 50 165.00 | 87 395.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Z Other gross bonds with a maturity of up to one year | 438 303.00 | | 438 303.00 | 438 303.00 |
8B Suppliers and Related Accounts | 11 629.00 | 11 629.00 | | 11 629.00 |
8E Income Taxes | 48 638.00 | 48 638.00 | | 48 638.00 |
VC Group and associates | 1 974 744.00 | 1 974 744.00 | | 1 974 744.00 |
VG Loans with a maturity of up to one year at origin | 36 927.00 | 36 927.00 | | 36 927.00 |
VH Loans with a maturity of more than one year at origin | 4 907 173.00 | 1 104 278.00 | 3 802 895.00 | 4 907 173.00 |
VI Group and Associates | 1 391 116.00 | 1 391 116.00 | | 1 391 116.00 |
VJ Loans taken out during the year | 800 000.00 | | | 800 000.00 |
VK Loans repaid during the year | 942 734.00 | | | 942 734.00 |
VS Prepaid expenses | 5 810.00 | 5 810.00 | | 5 810.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 980 554.00 | 1 980 554.00 | | 1 980 554.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 833 785.00 | 2 592 587.00 | 4 241 198.00 | 6 833 785.00 |
