| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 761 987.00 | | 1 761 987.00 | 1 761 987.00 |
BJ TOTAL (I) | 12 231 117.00 | 1 036 069.00 | 11 195 049.00 | 12 231 117.00 |
CF Cash and cash equivalents | 98 220.00 | | 98 220.00 | 98 220.00 |
CJ TOTAL (II) | 98 220.00 | | 98 220.00 | 98 220.00 |
CO Grand total (0 to V) | 12 329 337.00 | 1 036 069.00 | 11 293 268.00 | 12 329 337.00 |
CP Shares due in less than one year | 1 761 987.00 | | | 1 761 987.00 |
CU Other investments | 10 469 130.00 | 1 036 069.00 | 9 433 061.00 | 10 469 130.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 500 000.00 | 2 500 000.00 | | 2 500 000.00 |
DD Legal reserve (1) | 34 657.00 | 33 667.00 | | 34 657.00 |
DG Other reserves | 658 481.00 | 639 669.00 | | 658 481.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -40 703.00 | 19 803.00 | | -40 703.00 |
DL TOTAL (I) | 3 152 434.00 | 3 193 138.00 | | 3 152 434.00 |
DU Loans and Debts from Credit Institutions (3) | 5 031 301.00 | 5 813 438.00 | | 5 031 301.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 086 999.00 | 443 239.00 | | 3 086 999.00 |
DX Trade payables and related accounts | 22 534.00 | 13 163.00 | | 22 534.00 |
EC TOTAL (IV) | 8 140 834.00 | 6 269 840.00 | | 8 140 834.00 |
EE Grand total (I to V) | 11 293 268.00 | 9 462 978.00 | | 11 293 268.00 |
EG Accrued income and payables due within one year | 3 950 768.00 | 1 289 168.00 | | 3 950 768.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 23 063.00 | |
FX Taxes, duties, and similar payments | | | 607.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 23 670.00 | |
GG - OPERATING RESULT (I - II) | | | -23 670.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 165 000.00 | |
GL Other interest and similar income | | | 7 313.00 | |
GP Total financial income (V) | | | 172 313.00 | |
GQ Financial allocations to depreciation and provisions | | | 136 069.00 | |
GR Interest and similar expenses | | | 53 277.00 | |
GU Total financial expenses (VI) | | | 189 346.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -17 033.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -40 703.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 172 313.00 | 975 200.00 | | 172 313.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 213 016.00 | 955 397.00 | | 213 016.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -40 703.00 | 19 803.00 | | -40 703.00 |
| |
| 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 | 10 177 431.00 | | 2 373 686.00 | 10 177 431.00 |
I3 DECREASES Total Financial Fixed Assets | 320 000.00 | | 12 231 117.00 | 320 000.00 |
I4 DECREASES Grand Total | 320 000.00 | | 12 231 117.00 | 320 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 177 431.00 | | 2 373 686.00 | 10 177 431.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 900 000.00 | 136 069.00 | | 900 000.00 |
7C Grand total | 900 000.00 | 136 069.00 | | 900 000.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 136 069.00 | | |
| |
| 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 | 22 534.00 | 22 534.00 | | 22 534.00 |
UL Receivables related to investments | 1 761 987.00 | 1 761 987.00 | | 1 761 987.00 |
VH Loans with a maturity of more than one year at origin | 5 031 301.00 | 841 235.00 | 3 388 770.00 | 5 031 301.00 |
VI Group and Associates | 3 086 999.00 | 3 086 999.00 | | 3 086 999.00 |
VK Loans repaid during the year | 780 821.00 | | | 780 821.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 761 987.00 | 1 761 987.00 | | 1 761 987.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 140 834.00 | 3 950 768.00 | 3 388 770.00 | 8 140 834.00 |
