| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 13 173 705.00 | | 13 173 705.00 | 13 173 705.00 |
BZ Other receivables | 692 954.00 | | 692 954.00 | 692 954.00 |
CD Marketable securities | 265 588.00 | 1 128.00 | 264 459.00 | 265 588.00 |
CF Cash and cash equivalents | 921 999.00 | | 921 999.00 | 921 999.00 |
CJ TOTAL (II) | 1 880 540.00 | 1 128.00 | 1 879 412.00 | 1 880 540.00 |
CO Grand total (0 to V) | 15 054 245.00 | 1 128.00 | 15 053 116.00 | 15 054 245.00 |
CU Other investments | 13 173 705.00 | | 13 173 705.00 | 13 173 705.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 962 000.00 | 3 962 000.00 | | 3 962 000.00 |
DD Legal reserve (1) | 396 200.00 | 396 200.00 | | 396 200.00 |
DG Other reserves | 8 351 282.00 | 8 332 599.00 | | 8 351 282.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 751 779.00 | 652 603.00 | | 751 779.00 |
DK Regulated provisions | 59 505.00 | 59 505.00 | | 59 505.00 |
DL TOTAL (I) | 13 520 766.00 | 13 402 907.00 | | 13 520 766.00 |
DU Loans and Debts from Credit Institutions (3) | 1 409 863.00 | 2 204 340.00 | | 1 409 863.00 |
DV Miscellaneous Loans and Financial Debts (4) | 115 061.00 | | | 115 061.00 |
DX Trade payables and related accounts | 7 289.00 | 7 010.00 | | 7 289.00 |
DY Tax and social security liabilities | 138.00 | 235 809.00 | | 138.00 |
EC TOTAL (IV) | 1 532 351.00 | 2 447 159.00 | | 1 532 351.00 |
EE Grand total (I to V) | 15 053 116.00 | 15 850 065.00 | | 15 053 116.00 |
EG Accrued income and payables due within one year | 925 193.00 | 1 037 611.00 | | 925 193.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 101.00 | | | 101.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 11 300.00 | |
GF Total Operating Expenses (II) | | | 11 300.00 | |
GG - OPERATING RESULT (I - II) | | | -11 300.00 | |
GL Other interest and similar income | | | 797 791.00 | |
GM Reversals of provisions and transfers of expenses | | | 2 250.00 | |
GP Total financial income (V) | | | 800 041.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 128.00 | |
GR Interest and similar expenses | | | 53 381.00 | |
GU Total financial expenses (VI) | | | 54 510.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 745 532.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 734 232.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 355.00 | | |
HK Income tax | -17 547.00 | -17 961.00 | | -17 547.00 |
HL TOTAL REVENUE (I + III + V + VII) | 800 041.00 | 719 041.00 | | 800 041.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 48 262.00 | 66 437.00 | | 48 262.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 751 779.00 | 652 603.00 | | 751 779.00 |
| |
| 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 | 13 173 705.00 | | | 13 173 705.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 173 705.00 | |
I4 DECREASES Grand Total | | | 13 173 705.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 173 705.00 | | | 13 173 705.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 59 505.00 | | | 59 505.00 |
6X Other provisions for depreciation | 2 250.00 | 1 128.00 | 2 250.00 | 2 250.00 |
7B Total provisions for depreciation | 2 250.00 | 1 128.00 | 2 250.00 | 2 250.00 |
7C Grand total | 61 755.00 | 1 128.00 | 2 250.00 | 61 755.00 |
UG - Financial | | 1 128.00 | 2 250.00 | |
| |
| 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 | 7 289.00 | 7 289.00 | | 7 289.00 |
VC Group and associates | 576 397.00 | | | 576 397.00 |
VG Loans with a maturity of up to one year at origin | 101.00 | 101.00 | | 101.00 |
VH Loans with a maturity of more than one year at origin | 1 409 762.00 | 802 605.00 | 607 157.00 | 1 409 762.00 |
VI Group and Associates | 115 199.00 | 115 199.00 | | 115 199.00 |
VK Loans repaid during the year | 794 460.00 | | | 794 460.00 |
VM Income taxes | 116 477.00 | | | 116 477.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 80.00 | | | 80.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 692 954.00 | 692 954.00 | | 692 954.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 532 351.00 | 925 193.00 | 607 157.00 | 1 532 351.00 |
