| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 6 082 525.00 | | 6 082 525.00 | 6 082 525.00 |
AV Fixed assets in progress | 800 211.00 | | 800 211.00 | 800 211.00 |
BJ TOTAL (I) | 16 049 657.00 | | 16 049 657.00 | 16 049 657.00 |
BZ Other receivables | 7 944 978.00 | | 7 944 978.00 | 7 944 978.00 |
CD Marketable securities | 3 177 295.00 | 584 943.00 | 2 592 352.00 | 3 177 295.00 |
CF Cash and cash equivalents | 1 829 917.00 | | 1 829 917.00 | 1 829 917.00 |
CJ TOTAL (II) | 12 952 190.00 | 584 943.00 | 12 367 247.00 | 12 952 190.00 |
CO Grand total (0 to V) | 29 001 847.00 | 584 943.00 | 28 416 904.00 | 29 001 847.00 |
CU Other investments | 9 166 921.00 | | 9 166 921.00 | 9 166 921.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 13 523 800.00 | 13 523 800.00 | | 13 523 800.00 |
DD Legal reserve (1) | 1 352 380.00 | 1 352 380.00 | | 1 352 380.00 |
DG Other reserves | 12 018 842.00 | 10 000 513.00 | | 12 018 842.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 365 006.00 | 2 018 328.00 | | 1 365 006.00 |
DK Regulated provisions | 63 430.00 | 50 779.00 | | 63 430.00 |
DL TOTAL (I) | 28 323 458.00 | 26 945 801.00 | | 28 323 458.00 |
DV Miscellaneous Loans and Financial Debts (4) | 80 432.00 | 73 910.00 | | 80 432.00 |
DX Trade payables and related accounts | 13 014.00 | 17 817.00 | | 13 014.00 |
EC TOTAL (IV) | 93 446.00 | 91 727.00 | | 93 446.00 |
EE Grand total (I to V) | 28 416 904.00 | 27 037 528.00 | | 28 416 904.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 85 651.00 | |
FX Taxes, duties, and similar payments | | | 46 795.00 | |
GF Total Operating Expenses (II) | | | 132 446.00 | |
GG - OPERATING RESULT (I - II) | | | -132 446.00 | |
GH Attributed profit or transferred loss (III) | | | 22 417.00 | |
GI Supported loss or transferred profit (IV) | | | 6 790.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 702 975.00 | |
GL Other interest and similar income | | | 225 750.00 | |
GM Reversals of provisions and transfers of expenses | | | 143 000.00 | |
GP Total financial income (V) | | | 2 071 726.00 | |
GQ Financial allocations to depreciation and provisions | | | 584 943.00 | |
GU Total financial expenses (VI) | | | 584 943.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 486 783.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 369 964.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 314.00 | | | 1 314.00 |
HG Exceptional depreciation and provisions | 12 651.00 | 12 686.00 | | 12 651.00 |
HH Total exceptional expenses (VIII) | 13 965.00 | 12 686.00 | | 13 965.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -13 965.00 | -12 686.00 | | -13 965.00 |
HK Income tax | -9 007.00 | 9 007.00 | | -9 007.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 094 143.00 | 2 214 012.00 | | 2 094 143.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 729 137.00 | 195 683.00 | | 729 137.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 365 006.00 | 2 018 328.00 | | 1 365 006.00 |
| |
| 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 | 15 249 446.00 | | 800 211.00 | 15 249 446.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 166 921.00 | |
I4 DECREASES Grand Total | | | 16 049 657.00 | |
IO DECREASES Total including other intangible assets | | | 6 082 525.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 800 211.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 082 525.00 | | | 6 082 525.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 800 211.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 166 921.00 | | | 9 166 921.00 |
MY DECREASES Transfers to tangible fixed assets in progress | 800 211.00 | | | 800 211.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 50 779.00 | 12 651.00 | | 50 779.00 |
6X Other provisions for depreciation | 143 000.00 | 584 943.00 | 143 000.00 | 143 000.00 |
7B Total provisions for depreciation | 143 000.00 | 584 943.00 | 143 000.00 | 143 000.00 |
7C Grand total | 193 779.00 | 597 594.00 | 143 000.00 | 193 779.00 |
UG - Financial | | 584 943.00 | 143 000.00 | |
UJ - Exceptional | | 12 651.00 | | |
| |
| 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 | 13 014.00 | 13 014.00 | | 13 014.00 |
VC Group and associates | 7 913 200.00 | | | 7 913 200.00 |
VI Group and Associates | 80 432.00 | 80 432.00 | | 80 432.00 |
VM Income taxes | 30 818.00 | | | 30 818.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 960.00 | | | 960.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 944 978.00 | 7 944 978.00 | | 7 944 978.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 93 446.00 | 93 446.00 | | 93 446.00 |
