| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 7 565 167.00 | | 7 565 167.00 | 7 565 167.00 |
BH Other financial assets | 123 376.00 | | 123 376.00 | 123 376.00 |
BJ TOTAL (I) | 12 837 450.00 | | 12 837 450.00 | 12 837 450.00 |
BZ Other receivables | 555 519.00 | | 555 519.00 | 555 519.00 |
CF Cash and cash equivalents | 1 261.00 | | 1 261.00 | 1 261.00 |
CJ TOTAL (II) | 556 780.00 | | 556 780.00 | 556 780.00 |
CO Grand total (0 to V) | 13 727 393.00 | | 13 727 393.00 | 13 727 393.00 |
CU Other investments | 5 148 906.00 | | 5 148 906.00 | 5 148 906.00 |
CW Deferred expenses or loan issuance costs | 333 164.00 | | 333 164.00 | 333 164.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | -100 000.00 | -450 000.00 | | -100 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 118 834.00 | 457 435.00 | | 118 834.00 |
DK Regulated provisions | 4 544.00 | 3 516.00 | | 4 544.00 |
DL TOTAL (I) | 24 478.00 | 12 051.00 | | 24 478.00 |
DU Loans and Debts from Credit Institutions (3) | 10 412 557.00 | 11 426 546.00 | | 10 412 557.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 289 254.00 | 3 130 212.00 | | 3 289 254.00 |
DX Trade payables and related accounts | 1 104.00 | 1 104.00 | | 1 104.00 |
DY Tax and social security liabilities | | 319.00 | | |
EC TOTAL (IV) | 13 702 915.00 | 14 558 181.00 | | 13 702 915.00 |
EE Grand total (I to V) | 13 727 393.00 | 14 570 232.00 | | 13 727 393.00 |
EG Accrued income and payables due within one year | 13 702 915.00 | 14 558 181.00 | | 13 702 915.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 320.00 | |
FR Total operating income (I) | | | 320.00 | |
FW Other purchases and external expenses | | | 14 163.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 31 730.00 | |
GF Total Operating Expenses (II) | | | 45 893.00 | |
GG - OPERATING RESULT (I - II) | | | -45 574.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 381 625.00 | |
GK Income from other securities and fixed asset receivables | | | 167 951.00 | |
GL Other interest and similar income | | | 13 710.00 | |
GP Total financial income (V) | | | 563 286.00 | |
GR Interest and similar expenses | | | 397 850.00 | |
GU Total financial expenses (VI) | | | 397 850.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 165 436.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 119 862.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 029.00 | 1 029.00 | | 1 029.00 |
HH Total exceptional expenses (VIII) | 1 029.00 | 1 029.00 | | 1 029.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 029.00 | -1 029.00 | | -1 029.00 |
HL TOTAL REVENUE (I + III + V + VII) | 563 606.00 | 886 653.00 | | 563 606.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 444 772.00 | 429 218.00 | | 444 772.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 118 834.00 | 457 435.00 | | 118 834.00 |
| |
| 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 | 13 539 509.00 | | 217 302.00 | 13 539 509.00 |
I3 DECREASES Total Financial Fixed Assets | | 919 361.00 | 12 837 450.00 | |
I4 DECREASES Grand Total | | 919 361.00 | 12 837 450.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 539 509.00 | | 217 302.00 | 13 539 509.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 364 893.00 | | 31 730.00 | 364 893.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 364 893.00 | | 31 730.00 | 364 893.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 516.00 | 1 029.00 | | 3 516.00 |
7C Grand total | 3 516.00 | 1 029.00 | | 3 516.00 |
UJ - Exceptional | | 1 029.00 | | |
| |
| 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 | 1 104.00 | 1 104.00 | | 1 104.00 |
UT Other financial assets | 123 376.00 | 123 376.00 | | 123 376.00 |
VC Group and associates | 555 519.00 | 555 519.00 | | 555 519.00 |
VG Loans with a maturity of up to one year at origin | 10 412 557.00 | 1 061 532.00 | 4 429 019.00 | 10 412 557.00 |
VI Group and Associates | 3 289 254.00 | 3 289 254.00 | | 3 289 254.00 |
VK Loans repaid during the year | 1 013 989.00 | | | 1 013 989.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 678 895.00 | 678 895.00 | | 678 895.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 702 915.00 | 4 351 890.00 | 4 429 019.00 | 13 702 915.00 |
