| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 186 468.00 | | 186 468.00 | 186 468.00 |
BH Other financial assets | 1 500.00 | | 1 500.00 | 1 500.00 |
BJ TOTAL (I) | 6 687 968.00 | | 6 687 968.00 | 6 687 968.00 |
BZ Other receivables | 1 042 973.00 | | 1 042 973.00 | 1 042 973.00 |
CF Cash and cash equivalents | 77 395.00 | | 77 395.00 | 77 395.00 |
CH Prepaid expenses | 359.00 | | 359.00 | 359.00 |
CJ TOTAL (II) | 1 120 729.00 | | 1 120 729.00 | 1 120 729.00 |
CO Grand total (0 to V) | 7 808 698.00 | | 7 808 698.00 | 7 808 698.00 |
CP Shares due in less than one year | 1 479.00 | | | 1 479.00 |
CU Other investments | 6 500 000.00 | | 6 500 000.00 | 6 500 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DD Legal reserve (1) | 100 000.00 | 100 000.00 | | 100 000.00 |
DG Other reserves | 1 869 763.00 | 1 507 117.00 | | 1 869 763.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 465 134.00 | 362 645.00 | | 465 134.00 |
DL TOTAL (I) | 3 434 898.00 | 2 969 763.00 | | 3 434 898.00 |
DU Loans and Debts from Credit Institutions (3) | 1 869 792.00 | 2 156 784.00 | | 1 869 792.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 500 000.00 | 2 553 246.00 | | 2 500 000.00 |
DX Trade payables and related accounts | 4 008.00 | 4 008.00 | | 4 008.00 |
DY Tax and social security liabilities | | 134 967.00 | | |
EC TOTAL (IV) | 4 373 800.00 | 4 849 006.00 | | 4 373 800.00 |
EE Grand total (I to V) | 7 808 698.00 | 7 818 770.00 | | 7 808 698.00 |
EG Accrued income and payables due within one year | 294 592.00 | 483 154.00 | | 294 592.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 434.00 | |
GF Total Operating Expenses (II) | | | 6 434.00 | |
GG - OPERATING RESULT (I - II) | | | -6 434.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 499 862.00 | |
GL Other interest and similar income | | | 1 479.00 | |
GP Total financial income (V) | | | 501 341.00 | |
GR Interest and similar expenses | | | 39 786.00 | |
GU Total financial expenses (VI) | | | 39 786.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 461 555.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 455 121.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 705.00 | 668.00 | | 705.00 |
HH Total exceptional expenses (VIII) | 705.00 | 668.00 | | 705.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -705.00 | -668.00 | | -705.00 |
HK Income tax | -10 718.00 | -12 932.00 | | -10 718.00 |
HL TOTAL REVENUE (I + III + V + VII) | 501 342.00 | 401 365.00 | | 501 342.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 207.00 | 38 719.00 | | 36 207.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 465 134.00 | 362 645.00 | | 465 134.00 |
| |
| 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 | 6 686 489.00 | | 1 480.00 | 6 686 489.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 687 969.00 | |
I4 DECREASES Grand Total | | | 6 687 969.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 686 489.00 | | 1 480.00 | 6 686 489.00 |
| |
| 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 | 2 500 000.00 | | 2 500 000.00 | 2 500 000.00 |
8C Staff and Related Accounts | 4 008.00 | 4 008.00 | | 4 008.00 |
UL Receivables related to investments | 186 469.00 | 1 480.00 | 184 989.00 | 186 469.00 |
UT Other financial assets | 1 500.00 | | 1 500.00 | 1 500.00 |
VB VAT | 668.00 | 668.00 | | 668.00 |
VC Group and associates | 923 414.00 | 923 414.00 | | 923 414.00 |
VG Loans with a maturity of up to one year at origin | 3 941.00 | 3 941.00 | | 3 941.00 |
VH Loans with a maturity of more than one year at origin | 1 865 851.00 | 286 643.00 | 1 579 208.00 | 1 865 851.00 |
VK Loans repaid during the year | 286 643.00 | | | 286 643.00 |
VM Income taxes | 118 892.00 | 118 892.00 | | 118 892.00 |
VS Prepaid expenses | 360.00 | 360.00 | | 360.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 231 303.00 | 1 044 814.00 | 186 489.00 | 1 231 303.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 373 800.00 | 294 592.00 | 4 079 208.00 | 4 373 800.00 |
