| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 25 196.00 | 25 196.00 | | 25 196.00 |
BJ TOTAL (I) | 110 849 951.00 | 2 390 474.00 | 108 459 477.00 | 110 849 951.00 |
BX Customers and related accounts | 75 512.00 | 70 012.00 | 5 500.00 | 75 512.00 |
BZ Other receivables | 32 035 284.00 | 299 256.00 | 31 736 028.00 | 32 035 284.00 |
CJ TOTAL (II) | 32 110 796.00 | 369 268.00 | 31 741 528.00 | 32 110 796.00 |
CO Grand total (0 to V) | 142 960 747.00 | 2 759 742.00 | 140 201 005.00 | 142 960 747.00 |
CU Other investments | 110 824 755.00 | 2 365 278.00 | 108 459 477.00 | 110 824 755.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 93 678 200.00 | 93 678 200.00 | | 93 678 200.00 |
DB Share, merger, contribution premiums, etc. | 5 027 913.00 | 5 027 913.00 | | 5 027 913.00 |
DD Legal reserve (1) | 5 493 637.00 | 5 244 241.00 | | 5 493 637.00 |
DH Retained earnings | 24 979 045.00 | 20 240 521.00 | | 24 979 045.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 332 603.00 | 4 987 920.00 | | 7 332 603.00 |
DL TOTAL (I) | 136 511 399.00 | 129 178 796.00 | | 136 511 399.00 |
DP Provisions for Risks | | 145 038.00 | | |
DR TOTAL (IV) | | 145 038.00 | | |
DX Trade payables and related accounts | 20 271.00 | 28 237.00 | | 20 271.00 |
DY Tax and social security liabilities | 267 727.00 | 301 586.00 | | 267 727.00 |
EA Other liabilities | 3 401 609.00 | 3 559 924.00 | | 3 401 609.00 |
EC TOTAL (IV) | 3 689 606.00 | 3 889 747.00 | | 3 689 606.00 |
EE Grand total (I to V) | 140 201 005.00 | 133 213 580.00 | | 140 201 005.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FO Operating subsidies | | | 72 911.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 714.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 77 626.00 | |
FW Other purchases and external expenses | | | 242 275.00 | |
FX Taxes, duties, and similar payments | | | 641.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 242 918.00 | |
GG - OPERATING RESULT (I - II) | | | -165 292.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 7 475 180.00 | |
GP Total financial income (V) | | | 7 475 180.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 475 180.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 309 888.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 43.00 | | |
HC Reversals of provisions and transfers of expenses | 145 038.00 | | | 145 038.00 |
HD Total exceptional income (VII) | 145 038.00 | 43.00 | | 145 038.00 |
HE Exceptional expenses on management operations | 226 342.00 | | | 226 342.00 |
HH Total exceptional expenses (VIII) | 226 342.00 | | | 226 342.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -81 304.00 | 43.00 | | -81 304.00 |
HK Income tax | -104 019.00 | -121 515.00 | | -104 019.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 697 843.00 | 5 130 545.00 | | 7 697 843.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 365 241.00 | 142 625.00 | | 365 241.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 332 603.00 | 4 987 920.00 | | 7 332 603.00 |
| |
| 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 | 110 849 951.00 | | | 110 849 951.00 |
I3 DECREASES Total Financial Fixed Assets | | | 110 849 951.00 | |
I4 DECREASES Grand Total | | | 110 849 951.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 110 849 951.00 | | | 110 849 951.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 251 960.00 | | | 251 960.00 |
5Z Total provisions for risks and expenses | 145 038.00 | | 145 038.00 | 145 038.00 |
6T Receivables | 74 726.00 | | 4 714.00 | 74 726.00 |
6X Other provisions for depreciation | 299 256.00 | | | 299 256.00 |
7B Total provisions for depreciation | 2 764 456.00 | | 4 714.00 | 2 764 456.00 |
7C Grand total | 2 909 493.00 | | 149 751.00 | 2 909 493.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | | 4 714.00 | |
UJ - Exceptional | | | 145 038.00 | |
| |
| 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 | 20 271.00 | 20 271.00 | | 20 271.00 |
8E Income Taxes | 266 683.00 | 266 683.00 | | 266 683.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 371.00 | 16 371.00 | | 16 371.00 |
UP Loans | 25 196.00 | 25 196.00 | | 25 196.00 |
VA Doubtful or disputed receivables | 75 512.00 | | | 75 512.00 |
VC Group and associates | 26 049 404.00 | | | 26 049 404.00 |
VI Group and Associates | 3 385 238.00 | 1 210 697.00 | 2 174 541.00 | 3 385 238.00 |
VM Income taxes | 5 685 862.00 | | | 5 685 862.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 300 018.00 | | | 300 018.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 135 992.00 | 28 170 976.00 | 3 965 015.00 | 32 135 992.00 |
VW VAT | 1 044.00 | 1 044.00 | | 1 044.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 689 606.00 | 1 515 066.00 | 2 174 541.00 | 3 689 606.00 |
