| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 6 951 674.00 | | 6 951 674.00 | 6 951 674.00 |
BD Other fixed assets | 141 927.00 | | 141 927.00 | 141 927.00 |
BJ TOTAL (I) | 10 853 585.00 | | 10 853 585.00 | 10 853 585.00 |
BX Customers and related accounts | 58 500.00 | | 58 500.00 | 58 500.00 |
BZ Other receivables | 138 586.00 | | 138 586.00 | 138 586.00 |
CF Cash and cash equivalents | 261 214.00 | | 261 214.00 | 261 214.00 |
CJ TOTAL (II) | 458 300.00 | | 458 300.00 | 458 300.00 |
CO Grand total (0 to V) | 11 311 885.00 | | 11 311 885.00 | 11 311 885.00 |
CP Shares due in less than one year | 6 951 674.00 | | | 6 951 674.00 |
CU Other investments | 3 759 984.00 | | 3 759 984.00 | 3 759 984.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 140.00 | 50 140.00 | | 50 140.00 |
DB Share, merger, contribution premiums, etc. | 69 860.00 | 69 860.00 | | 69 860.00 |
DD Legal reserve (1) | 5 014.00 | 5 014.00 | | 5 014.00 |
DG Other reserves | 7 332 460.00 | 6 843 076.00 | | 7 332 460.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 91 687.00 | 489 384.00 | | 91 687.00 |
DL TOTAL (I) | 7 549 162.00 | 7 457 475.00 | | 7 549 162.00 |
DP Provisions for Risks | 28 286.00 | 29 178.00 | | 28 286.00 |
DR TOTAL (IV) | 28 286.00 | 29 178.00 | | 28 286.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 690 113.00 | 11 015 276.00 | | 3 690 113.00 |
DX Trade payables and related accounts | 15 197.00 | 14 980.00 | | 15 197.00 |
DY Tax and social security liabilities | 29 127.00 | 17 251.00 | | 29 127.00 |
EC TOTAL (IV) | 3 734 437.00 | 11 047 506.00 | | 3 734 437.00 |
EE Grand total (I to V) | 11 311 885.00 | 18 534 158.00 | | 11 311 885.00 |
EG Accrued income and payables due within one year | 3 734 437.00 | 11 047 506.00 | | 3 734 437.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 83.00 | | 83.00 | 83.00 |
FJ Net sales | 83.00 | | 83.00 | 83.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 892.00 | |
FQ Other income | | | 195 002.00 | |
FR Total operating income (I) | | | 195 977.00 | |
FW Other purchases and external expenses | | | 18 380.00 | |
FX Taxes, duties, and similar payments | | | 13 899.00 | |
FY Salaries and Wages | | | 120 346.00 | |
FZ Social Security Contributions | | | 47 442.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 200 077.00 | |
GG - OPERATING RESULT (I - II) | | | -4 099.00 | |
GK Income from other securities and fixed asset receivables | | | 141 927.00 | |
GP Total financial income (V) | | | 141 927.00 | |
GR Interest and similar expenses | | | 297.00 | |
GU Total financial expenses (VI) | | | 297.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 141 630.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 137 530.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 45 843.00 | 38 740.00 | | 45 843.00 |
HL TOTAL REVENUE (I + III + V + VII) | 337 904.00 | 878 466.00 | | 337 904.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 246 217.00 | 389 082.00 | | 246 217.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 91 687.00 | 489 384.00 | | 91 687.00 |
| |
| 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 | 18 112 692.00 | | 943 709.00 | 18 112 692.00 |
I3 DECREASES Total Financial Fixed Assets | 8 202 816.00 | | 10 853 585.00 | 8 202 816.00 |
I4 DECREASES Grand Total | 8 202 816.00 | | 10 853 585.00 | 8 202 816.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 18 112 692.00 | | 943 709.00 | 18 112 692.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 29 178.00 | | 892.00 | 29 178.00 |
7C Grand total | 29 178.00 | | 892.00 | 29 178.00 |
UE of which provisions and reversals: - Operating | | | 892.00 | |
| |
| 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 | 15 197.00 | 15 197.00 | | 15 197.00 |
8D Social Security and Other Social Organizations | 5 906.00 | 5 906.00 | | 5 906.00 |
UL Receivables related to investments | 6 951 674.00 | 6 951 674.00 | | 6 951 674.00 |
UX Other trade receivables | 58 500.00 | | | 58 500.00 |
VB VAT | 2 625.00 | | | 2 625.00 |
VI Group and Associates | 3 690 113.00 | 3 690 113.00 | | 3 690 113.00 |
VM Income taxes | 135 961.00 | | | 135 961.00 |
VQ Other Taxes, Duties, and Similar Debts | 11 872.00 | 11 872.00 | | 11 872.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 148 759.00 | 7 148 759.00 | | 7 148 759.00 |
VW VAT | 11 349.00 | 11 349.00 | | 11 349.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 734 437.00 | 3 734 437.00 | | 3 734 437.00 |
