| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | | |
AT Other tangible assets | 1 327.00 | 1 327.00 | | 1 327.00 |
BH Other financial assets | 766 508.00 | | 766 508.00 | 766 508.00 |
BJ TOTAL (I) | 9 765 420.00 | 1 327.00 | 9 764 093.00 | 9 765 420.00 |
BZ Other receivables | 110 044.00 | | 110 044.00 | 110 044.00 |
CF Cash and cash equivalents | 5 092.00 | | 5 092.00 | 5 092.00 |
CH Prepaid expenses | 827.00 | | 827.00 | 827.00 |
CJ TOTAL (II) | 115 962.00 | | 115 962.00 | 115 962.00 |
CO Grand total (0 to V) | 9 881 382.00 | 1 327.00 | 9 880 055.00 | 9 881 382.00 |
CU Other investments | 8 997 585.00 | | 8 997 585.00 | 8 997 585.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 206 147.00 | 2 206 147.00 | | 2 206 147.00 |
DB Share, merger, contribution premiums, etc. | 4 253 610.00 | 4 253 610.00 | | 4 253 610.00 |
DD Legal reserve (1) | 220 615.00 | 220 615.00 | | 220 615.00 |
DG Other reserves | 1 648 262.00 | 1 921 700.00 | | 1 648 262.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 342 246.00 | 835 441.00 | | 1 342 246.00 |
DK Regulated provisions | 27 430.00 | 26 940.00 | | 27 430.00 |
DL TOTAL (I) | 9 698 310.00 | 9 464 453.00 | | 9 698 310.00 |
DU Loans and Debts from Credit Institutions (3) | | 30.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 172 679.00 | 403 774.00 | | 172 679.00 |
DX Trade payables and related accounts | 5 700.00 | 7 784.00 | | 5 700.00 |
DY Tax and social security liabilities | 3 367.00 | 3 533.00 | | 3 367.00 |
DZ Fixed asset liabilities and related accounts | | 50 000.00 | | |
EC TOTAL (IV) | 181 746.00 | 465 120.00 | | 181 746.00 |
EE Grand total (I to V) | 9 880 055.00 | 9 929 573.00 | | 9 880 055.00 |
EG Accrued income and payables due within one year | 181 746.00 | | | 181 746.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 30.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 179.00 | |
FR Total operating income (I) | | | 179.00 | |
FW Other purchases and external expenses | | | 7 332.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 7 332.00 | |
GG - OPERATING RESULT (I - II) | | | -7 153.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 386 473.00 | |
GP Total financial income (V) | | | 1 386 473.00 | |
GR Interest and similar expenses | | | 1 866.00 | |
GU Total financial expenses (VI) | | | 1 866.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 384 606.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 377 453.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 490.00 | 5 486.00 | | 490.00 |
HH Total exceptional expenses (VIII) | 490.00 | 5 486.00 | | 490.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -490.00 | -5 486.00 | | -490.00 |
HK Income tax | 34 718.00 | 17 517.00 | | 34 718.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 386 652.00 | 871 179.00 | | 1 386 652.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 406.00 | 35 737.00 | | 44 406.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 342 246.00 | 835 441.00 | | 1 342 246.00 |
| |
| 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 | 9 765 420.00 | | 766 508.00 | 9 765 420.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 764 093.00 | |
I4 DECREASES Grand Total | 766 508.00 | | 9 765 420.00 | 766 508.00 |
IY DECREASES Total Tangible Fixed Assets | | | 1 327.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 327.00 | | | 1 327.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 89 977 585.00 | | 766 508.00 | 89 977 585.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 327.00 | | | 1 327.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 327.00 | | | 1 327.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 26 940.00 | 490.00 | | 26 940.00 |
7C Grand total | 26 940.00 | 490.00 | | 26 940.00 |
UJ - Exceptional | | 490.00 | | |
| |
| 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 | 5 700.00 | 5 700.00 | | 5 700.00 |
8K Other liabilities (including liabilities related to repo transactions) | 175 953.00 | 175 953.00 | | 175 953.00 |
UT Other financial assets | 766 508.00 | | | 766 508.00 |
VS Prepaid expenses | 827.00 | | | 827.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 877 379.00 | 110 871.00 | 766 508.00 | 877 379.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 181 746.00 | 181 746.00 | | 181 746.00 |
