| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | | | | |
BJ TOTAL (I) | 10 299 852.00 | | 10 299 852.00 | 10 299 852.00 |
CF Cash and cash equivalents | 3 784 746.00 | | 3 784 746.00 | 3 784 746.00 |
CJ TOTAL (II) | 3 784 746.00 | | 3 784 746.00 | 3 784 746.00 |
CO Grand total (0 to V) | 14 084 598.00 | | 14 084 598.00 | 14 084 598.00 |
CU Other investments | 10 299 852.00 | | 10 299 852.00 | 10 299 852.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 516 850.00 | 516 850.00 | | 516 850.00 |
DD Legal reserve (1) | 2 667.00 | 1 183.00 | | 2 667.00 |
DG Other reserves | 50 689.00 | 22 491.00 | | 50 689.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 291.00 | 29 682.00 | | 21 291.00 |
DK Regulated provisions | 6 564.00 | 4 014.00 | | 6 564.00 |
DL TOTAL (I) | 598 061.00 | 574 220.00 | | 598 061.00 |
DU Loans and Debts from Credit Institutions (3) | 4 748 283.00 | 1 000 501.00 | | 4 748 283.00 |
DX Trade payables and related accounts | 1 564.00 | 1 523.00 | | 1 564.00 |
DZ Fixed asset liabilities and related accounts | 8 736 690.00 | | | 8 736 690.00 |
EC TOTAL (IV) | 13 486 537.00 | 1 002 025.00 | | 13 486 537.00 |
EE Grand total (I to V) | 14 084 598.00 | 1 576 245.00 | | 14 084 598.00 |
EG Accrued income and payables due within one year | 12 547 537.00 | 36 025.00 | | 12 547 537.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 261.00 | |
FX Taxes, duties, and similar payments | | | 102.00 | |
GF Total Operating Expenses (II) | | | 10 363.00 | |
GG - OPERATING RESULT (I - II) | | | -10 363.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 46 696.00 | |
GP Total financial income (V) | | | 46 696.00 | |
GR Interest and similar expenses | | | 12 493.00 | |
GU Total financial expenses (VI) | | | 12 493.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 34 203.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 841.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 5.00 | | |
HG Exceptional depreciation and provisions | 2 550.00 | 2 531.00 | | 2 550.00 |
HH Total exceptional expenses (VIII) | 2 550.00 | 2 536.00 | | 2 550.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 550.00 | -2 536.00 | | -2 550.00 |
HL TOTAL REVENUE (I + III + V + VII) | 46 696.00 | 46 740.00 | | 46 696.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 405.00 | 17 059.00 | | 25 405.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 291.00 | 29 682.00 | | 21 291.00 |
| |
| 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 | 1 575 897.00 | | 8 736 690.00 | 1 575 897.00 |
I3 DECREASES Total Financial Fixed Assets | | 12 735.00 | 10 299 852.00 | |
I4 DECREASES Grand Total | | 12 735.00 | 10 299 852.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 575 897.00 | | 8 736 690.00 | 1 575 897.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 4 014.00 | 2 550.00 | | 4 014.00 |
7C Grand total | 4 014.00 | 2 550.00 | | 4 014.00 |
UJ - Exceptional | | 2 550.00 | | |
| |
| 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 | 1 564.00 | 1 564.00 | | 1 564.00 |
8J Fixed Asset Liabilities and Related Accounts | 8 736 690.00 | 8 736 690.00 | | 8 736 690.00 |
VH Loans with a maturity of more than one year at origin | 4 748 283.00 | 3 809 283.00 | 536 000.00 | 4 748 283.00 |
VJ Loans taken out during the year | 3 771 225.00 | | | 3 771 225.00 |
VK Loans repaid during the year | 23 225.00 | | | 23 225.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 486 537.00 | 12 547 537.00 | 536 000.00 | 13 486 537.00 |
