| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 946.00 | | 946.00 | 946.00 |
BJ TOTAL (I) | 7 636 296.00 | | 7 636 296.00 | 7 636 296.00 |
CF Cash and cash equivalents | 538 684.00 | | 538 684.00 | 538 684.00 |
CJ TOTAL (II) | 538 684.00 | | 538 684.00 | 538 684.00 |
CO Grand total (0 to V) | 8 202 286.00 | | 8 202 286.00 | 8 202 286.00 |
CS Evaluated investments - equity method | 7 635 350.00 | | 7 635 350.00 | 7 635 350.00 |
CW Deferred expenses or loan issuance costs | 27 306.00 | | 27 306.00 | 27 306.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 100 000.00 | 5 100 000.00 | | 5 100 000.00 |
DD Legal reserve (1) | 4 223.00 | | | 4 223.00 |
DG Other reserves | 80 231.00 | | | 80 231.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 873 014.00 | 84 453.00 | | 873 014.00 |
DK Regulated provisions | 41 755.00 | 14 685.00 | | 41 755.00 |
DL TOTAL (I) | 6 099 223.00 | 5 199 138.00 | | 6 099 223.00 |
DU Loans and Debts from Credit Institutions (3) | 2 092 813.00 | 2 500 000.00 | | 2 092 813.00 |
DX Trade payables and related accounts | 10 250.00 | 10 320.00 | | 10 250.00 |
EC TOTAL (IV) | 2 103 063.00 | 2 510 320.00 | | 2 103 063.00 |
EE Grand total (I to V) | 8 202 286.00 | 7 709 458.00 | | 8 202 286.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 15 900.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 893.00 | |
GF Total Operating Expenses (II) | | | 20 793.00 | |
GG - OPERATING RESULT (I - II) | | | -20 793.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 965 398.00 | |
GP Total financial income (V) | | | 965 398.00 | |
GR Interest and similar expenses | | | 44 521.00 | |
GU Total financial expenses (VI) | | | 44 521.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 920 878.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 900 084.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 27 070.00 | 14 685.00 | | 27 070.00 |
HH Total exceptional expenses (VIII) | 27 070.00 | 14 685.00 | | 27 070.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -27 070.00 | -14 685.00 | | -27 070.00 |
HL TOTAL REVENUE (I + III + V + VII) | 965 398.00 | 137 050.00 | | 965 398.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 92 384.00 | 52 597.00 | | 92 384.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 873 014.00 | 84 453.00 | | 873 014.00 |
| |
| 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 | 7 636 296.00 | | | 7 636 296.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 636 296.00 | |
I4 DECREASES Grand Total | | | 7 636 296.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 636 296.00 | | | 7 636 296.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 14 685.00 | 27 070.00 | 41 755.00 | 14 685.00 |
7C Grand total | 14 685.00 | 27 070.00 | 41 755.00 | 14 685.00 |
UJ - Exceptional | | 27 070.00 | | |
| |
| 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 | 10 250.00 | 10 250.00 | | 10 250.00 |
UL Receivables related to investments | 946.00 | | 946.00 | 946.00 |
VH Loans with a maturity of more than one year at origin | 2 092 813.00 | | 426 149.00 | 2 092 813.00 |
VK Loans repaid during the year | 416 666.00 | | | 416 666.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 946.00 | | 946.00 | 946.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 103 063.00 | 10 250.00 | 426 149.00 | 2 103 063.00 |
