| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 11 196 518.00 | | 11 196 518.00 | 11 196 518.00 |
BZ Other receivables | 305 232.00 | | 305 232.00 | 305 232.00 |
CF Cash and cash equivalents | 17 704.00 | | 17 704.00 | 17 704.00 |
CJ TOTAL (II) | 322 936.00 | | 322 936.00 | 322 936.00 |
CO Grand total (0 to V) | 11 519 455.00 | | 11 519 455.00 | 11 519 455.00 |
CU Other investments | 11 196 518.00 | | 11 196 518.00 | 11 196 518.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 500 000.00 | 3 500 000.00 | | 3 500 000.00 |
DB Share, merger, contribution premiums, etc. | 500 000.00 | 500 000.00 | | 500 000.00 |
DD Legal reserve (1) | 111 489.00 | 94 839.00 | | 111 489.00 |
DG Other reserves | 412 584.00 | 96 226.00 | | 412 584.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 550 307.00 | 333 008.00 | | 550 307.00 |
DK Regulated provisions | 10 715.00 | 64 193.00 | | 10 715.00 |
DL TOTAL (I) | 5 085 097.00 | 4 588 267.00 | | 5 085 097.00 |
DU Loans and Debts from Credit Institutions (3) | 2 207 284.00 | | | 2 207 284.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 200 000.00 | 700 000.00 | | 4 200 000.00 |
DY Tax and social security liabilities | 25 263.00 | | | 25 263.00 |
EA Other liabilities | 1 810.00 | 1 525.00 | | 1 810.00 |
EC TOTAL (IV) | 6 434 358.00 | 701 525.00 | | 6 434 358.00 |
EE Grand total (I to V) | 11 519 455.00 | 5 289 792.00 | | 11 519 455.00 |
EG Accrued income and payables due within one year | 4 541 181.00 | 701 525.00 | | 4 541 181.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 55 964.00 | |
FX Taxes, duties, and similar payments | | | 178.00 | |
GF Total Operating Expenses (II) | | | 56 142.00 | |
GG - OPERATING RESULT (I - II) | | | -56 142.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 498 044.00 | |
GL Other interest and similar income | | | 74 349.00 | |
GM Reversals of provisions and transfers of expenses | | | 3 395 000.00 | |
GP Total financial income (V) | | | 3 967 393.00 | |
GR Interest and similar expenses | | | 43 630.00 | |
GU Total financial expenses (VI) | | | 43 630.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 923 762.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 867 620.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 019.00 | | | 3 019.00 |
HB Exceptional income from capital transactions | 609 331.00 | | | 609 331.00 |
HC Reversals of provisions and transfers of expenses | 63 141.00 | | | 63 141.00 |
HD Total exceptional income (VII) | 675 491.00 | | | 675 491.00 |
HF Exceptional expenses on capital transactions | 3 983 141.00 | | | 3 983 141.00 |
HG Exceptional depreciation and provisions | 9 663.00 | | | 9 663.00 |
HH Total exceptional expenses (VIII) | 3 992 804.00 | | | 3 992 804.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 317 312.00 | | | -3 317 312.00 |
HK Income tax | | 3 019.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 642 885.00 | 398 137.00 | | 4 642 885.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 092 577.00 | 65 129.00 | | 4 092 577.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 550 307.00 | 333 008.00 | | 550 307.00 |
| |
| 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 | 8 421 997.00 | | 6 767 663.00 | 8 421 997.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 993 141.00 | 11 196 519.00 | |
I4 DECREASES Grand Total | | 3 993 141.00 | 11 196 519.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 421 997.00 | | 6 767 663.00 | 8 421 997.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 64 193.00 | 9 663.00 | 63 141.00 | 64 193.00 |
7B Total provisions for depreciation | 3 395 000.00 | | 3 395 000.00 | 3 395 000.00 |
7C Grand total | 3 459 193.00 | 9 663.00 | 3 458 141.00 | 3 459 193.00 |
UG - Financial | | | 3 395 000.00 | |
UJ - Exceptional | | 9 663.00 | 63 141.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 1 810.00 | 1 810.00 | | 1 810.00 |
VB VAT | 556.00 | | | 556.00 |
VC Group and associates | 13 248.00 | | | 13 248.00 |
VH Loans with a maturity of more than one year at origin | 2 207 285.00 | 314 108.00 | 1 252 035.00 | 2 207 285.00 |
VI Group and Associates | 4 200 000.00 | 4 200 000.00 | | 4 200 000.00 |
VJ Loans taken out during the year | 2 200 000.00 | | | 2 200 000.00 |
VM Income taxes | 198 960.00 | | | 198 960.00 |
VP Miscellaneous | 15 034.00 | | | 15 034.00 |
VQ Other Taxes, Duties, and Similar Debts | 25 263.00 | 25 263.00 | | 25 263.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 77 434.00 | | | 77 434.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 305 232.00 | 305 232.00 | | 305 232.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 434 358.00 | 4 541 181.00 | 1 252 035.00 | 6 434 358.00 |
