| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 9 819 914.00 | | 9 819 914.00 | 9 819 914.00 |
BZ Other receivables | 37 979.00 | | 37 979.00 | 37 979.00 |
CF Cash and cash equivalents | 393 185.00 | | 393 185.00 | 393 185.00 |
CH Prepaid expenses | 824.00 | | 824.00 | 824.00 |
CJ TOTAL (II) | 431 988.00 | | 431 988.00 | 431 988.00 |
CO Grand total (0 to V) | 10 315 478.00 | | 10 315 478.00 | 10 315 478.00 |
CU Other investments | 9 819 914.00 | | 9 819 914.00 | 9 819 914.00 |
CW Deferred expenses or loan issuance costs | 63 575.00 | | 63 575.00 | 63 575.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 421 616.00 | | | 6 421 616.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 110 453.00 | | | 110 453.00 |
DK Regulated provisions | 12 934.00 | | | 12 934.00 |
DL TOTAL (I) | 6 545 004.00 | | | 6 545 004.00 |
DU Loans and Debts from Credit Institutions (3) | 3 509 858.00 | | | 3 509 858.00 |
DV Miscellaneous Loans and Financial Debts (4) | 255 983.00 | | | 255 983.00 |
DX Trade payables and related accounts | 4 483.00 | | | 4 483.00 |
DY Tax and social security liabilities | 149.00 | | | 149.00 |
EC TOTAL (IV) | 3 770 474.00 | | | 3 770 474.00 |
EE Grand total (I to V) | 10 315 478.00 | | | 10 315 478.00 |
EG Accrued income and payables due within one year | 645 475.00 | | | 645 475.00 |
EI Including equity loans | 2.00 | | | 2.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 50 355.00 | | 50 355.00 | 50 355.00 |
FJ Net sales | 50 355.00 | | 50 355.00 | 50 355.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 70 500.00 | |
FR Total operating income (I) | | | 120 855.00 | |
FW Other purchases and external expenses | | | 129 240.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 924.00 | |
GF Total Operating Expenses (II) | | | 136 164.00 | |
GG - OPERATING RESULT (I - II) | | | -15 309.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 000.00 | |
GK Income from other securities and fixed asset receivables | | | 379.00 | |
GP Total financial income (V) | | | 200 379.00 | |
GR Interest and similar expenses | | | 61 681.00 | |
GU Total financial expenses (VI) | | | 61 681.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 138 698.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 123 388.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 12 934.00 | | | 12 934.00 |
HH Total exceptional expenses (VIII) | 12 934.00 | | | 12 934.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -12 934.00 | | | -12 934.00 |
HL TOTAL REVENUE (I + III + V + VII) | 321 234.00 | | | 321 234.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 210 780.00 | | | 210 780.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 110 453.00 | | | 110 453.00 |
| |
| 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 | | | 9 819 914.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 9 819 914.00 | |
I4 DECREASES Grand Total | | | 9 819 914.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 9 819 914.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 70 500.00 | 6 924.00 | |
QU DEPRECIATION Total Tangible Fixed Assets | | 70 500.00 | 6 924.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 12 934.00 | | |
7C Grand total | | 12 934.00 | | |
UJ - Exceptional | | 12 934.00 | | |
| |
| 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 | 4 483.00 | 4 483.00 | | 4 483.00 |
VB VAT | 600.00 | 600.00 | | 600.00 |
VC Group and associates | 37 379.00 | 37 379.00 | | 37 379.00 |
VH Loans with a maturity of more than one year at origin | 3 509 859.00 | 384 859.00 | 1 500 000.00 | 3 509 859.00 |
VI Group and Associates | 255 984.00 | 255 984.00 | | 255 984.00 |
VJ Loans taken out during the year | 3 500 000.00 | | | 3 500 000.00 |
VS Prepaid expenses | 824.00 | 824.00 | | 824.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 38 803.00 | 38 803.00 | | 38 803.00 |
VW VAT | 149.00 | 149.00 | | 149.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 770 475.00 | 645 475.00 | 1 500 000.00 | 3 770 475.00 |
