| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 610.00 | | 610.00 | 610.00 |
BB Receivables related to investments | 12 029 466.00 | | 12 029 466.00 | 12 029 466.00 |
BJ TOTAL (I) | 12 115 846.00 | | 12 115 846.00 | 12 115 846.00 |
BZ Other receivables | 518 127.00 | 100 000.00 | 418 127.00 | 518 127.00 |
CF Cash and cash equivalents | 5 213.00 | | 5 213.00 | 5 213.00 |
CJ TOTAL (II) | 523 340.00 | 100 000.00 | 423 340.00 | 523 340.00 |
CO Grand total (0 to V) | 12 639 186.00 | 100 000.00 | 12 539 186.00 | 12 639 186.00 |
CP Shares due in less than one year | 12 029 466.00 | | | 12 029 466.00 |
CU Other investments | 85 770.00 | | 85 770.00 | 85 770.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000 000.00 | 3 000 000.00 | | 3 000 000.00 |
DD Legal reserve (1) | 300 000.00 | 300 000.00 | | 300 000.00 |
DG Other reserves | 4 848 587.00 | 3 857 227.00 | | 4 848 587.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 713 585.00 | 1 391 360.00 | | 713 585.00 |
DL TOTAL (I) | 8 862 173.00 | 8 548 587.00 | | 8 862 173.00 |
DU Loans and Debts from Credit Institutions (3) | 2 773 170.00 | 4 122 589.00 | | 2 773 170.00 |
DV Miscellaneous Loans and Financial Debts (4) | 885 219.00 | 781 657.00 | | 885 219.00 |
DX Trade payables and related accounts | 14 664.00 | 14 280.00 | | 14 664.00 |
DZ Fixed asset liabilities and related accounts | 3 960.00 | | | 3 960.00 |
EC TOTAL (IV) | 3 677 014.00 | 4 918 526.00 | | 3 677 014.00 |
EE Grand total (I to V) | 12 539 186.00 | 13 467 113.00 | | 12 539 186.00 |
EG Accrued income and payables due within one year | 926 779.00 | 4 918 526.00 | | 926 779.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 2 750 235.00 | 4 122 589.00 | | 2 750 235.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 173 968.00 | |
FX Taxes, duties, and similar payments | | | 166.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 174 134.00 | |
GG - OPERATING RESULT (I - II) | | | -174 133.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 947 452.00 | |
GL Other interest and similar income | | | 8 381.00 | |
GP Total financial income (V) | | | 1 955 833.00 | |
GR Interest and similar expenses | | | 692 448.00 | |
GU Total financial expenses (VI) | | | 692 448.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 263 385.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 089 252.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 644.00 | | |
HB Exceptional income from capital transactions | 18 932.00 | 7 449.00 | | 18 932.00 |
HD Total exceptional income (VII) | 18 932.00 | 8 094.00 | | 18 932.00 |
HE Exceptional expenses on management operations | 8 910.00 | 20 912.00 | | 8 910.00 |
HF Exceptional expenses on capital transactions | 19 800.00 | 7 449.00 | | 19 800.00 |
HH Total exceptional expenses (VIII) | 28 710.00 | 28 361.00 | | 28 710.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -9 778.00 | -20 268.00 | | -9 778.00 |
HK Income tax | 365 889.00 | 483 415.00 | | 365 889.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 974 766.00 | 3 226 817.00 | | 1 974 766.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 261 180.00 | 1 835 457.00 | | 1 261 180.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 713 585.00 | 1 391 360.00 | | 713 585.00 |
| |
| 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 | 12 670 321.00 | | 23 877 447.00 | 12 670 321.00 |
I3 DECREASES Total Financial Fixed Assets | | 24 431 922.00 | 12 115 236.00 | |
I4 DECREASES Grand Total | | 24 431 922.00 | 12 115 846.00 | |
IO DECREASES Total including other intangible assets | | | 610.00 | |
KD ACQUISITIONS Total including other intangible assets | 610.00 | | | 610.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 669 711.00 | | 23 877 447.00 | 12 669 711.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 100 000.00 | | | 100 000.00 |
7B Total provisions for depreciation | 100 000.00 | | | 100 000.00 |
7C Grand total | 100 000.00 | | | 100 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 701 866.00 | 701 866.00 | | 701 866.00 |
8B Suppliers and Related Accounts | 14 664.00 | 14 664.00 | | 14 664.00 |
8J Fixed Asset Liabilities and Related Accounts | 3 960.00 | 3 960.00 | | 3 960.00 |
UL Receivables related to investments | 12 029 466.00 | 12 029 466.00 | | 12 029 466.00 |
VH Loans with a maturity of more than one year at origin | 2 773 170.00 | 22 936.00 | 2 750 234.00 | 2 773 170.00 |
VI Group and Associates | 183 353.00 | 183 353.00 | | 183 353.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 189 127.00 | | | 189 127.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 547 593.00 | 12 547 593.00 | | 12 547 593.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 677 013.00 | 926 779.00 | 2 750 234.00 | 3 677 013.00 |
