| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 7 376 944.00 | | 7 376 944.00 | 7 376 944.00 |
BH Other financial assets | 613 595.00 | | 613 595.00 | 613 595.00 |
BJ TOTAL (I) | 9 250 392.00 | | 9 250 392.00 | 9 250 392.00 |
BZ Other receivables | 645 854.00 | | 645 854.00 | 645 854.00 |
CF Cash and cash equivalents | 20 185.00 | | 20 185.00 | 20 185.00 |
CJ TOTAL (II) | 666 039.00 | | 666 039.00 | 666 039.00 |
CO Grand total (0 to V) | 9 916 432.00 | | 9 916 432.00 | 9 916 432.00 |
CU Other investments | 1 259 853.00 | | 1 259 853.00 | 1 259 853.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 605 010.00 | 5 755 560.00 | | 7 605 010.00 |
DB Share, merger, contribution premiums, etc. | 780 869.00 | 276 578.00 | | 780 869.00 |
DD Legal reserve (1) | 34 000.00 | 22 758.00 | | 34 000.00 |
DG Other reserves | 489 344.00 | 364 112.00 | | 489 344.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 359 756.00 | 224 834.00 | | 359 756.00 |
DK Regulated provisions | 54 867.00 | 40 360.00 | | 54 867.00 |
DL TOTAL (I) | 9 323 847.00 | 6 684 203.00 | | 9 323 847.00 |
DP Provisions for Risks | 20 967.00 | 23 879.00 | | 20 967.00 |
DR TOTAL (IV) | 20 967.00 | 23 879.00 | | 20 967.00 |
DS Convertible Bond Issues | | 3.00 | | |
DU Loans and Debts from Credit Institutions (3) | 567 285.00 | 657 485.00 | | 567 285.00 |
DX Trade payables and related accounts | 4 332.00 | 4 357.00 | | 4 332.00 |
DY Tax and social security liabilities | | 58 646.00 | | |
EC TOTAL (IV) | 571 618.00 | 720 489.00 | | 571 618.00 |
EE Grand total (I to V) | 9 916 432.00 | 7 428 571.00 | | 9 916 432.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 734.00 | |
GF Total Operating Expenses (II) | | | 4 734.00 | |
GG - OPERATING RESULT (I - II) | | | -4 734.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 479 661.00 | |
GL Other interest and similar income | | | 8 378.00 | |
GP Total financial income (V) | | | 488 039.00 | |
GR Interest and similar expenses | | | 10 303.00 | |
GU Total financial expenses (VI) | | | 10 303.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 477 735.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 473 002.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 9 901.00 | | | 9 901.00 |
HD Total exceptional income (VII) | 9 901.00 | | | 9 901.00 |
HG Exceptional depreciation and provisions | 21 496.00 | 20 390.00 | | 21 496.00 |
HH Total exceptional expenses (VIII) | 21 496.00 | 20 390.00 | | 21 496.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -11 595.00 | -20 390.00 | | -11 595.00 |
HK Income tax | 101 650.00 | 138 466.00 | | 101 650.00 |
HL TOTAL REVENUE (I + III + V + VII) | 497 940.00 | 401 710.00 | | 497 940.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 138 183.00 | 176 875.00 | | 138 183.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 359 757.00 | 224 834.00 | | 359 757.00 |
| |
| 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 | 7 411 712.00 | | 1 866 254.00 | 7 411 712.00 |
I3 DECREASES Total Financial Fixed Assets | | 27 574.00 | 9 250 392.00 | |
I4 DECREASES Grand Total | | 27 574.00 | 9 250 392.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 411 712.00 | | 1 866 254.00 | 7 411 712.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 40 360.00 | 14 507.00 | | 40 360.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 23 879.00 | 6 989.00 | 9 901.00 | 23 879.00 |
7C Grand total | 64 239.00 | 21 496.00 | 9 901.00 | 64 239.00 |
UJ - Exceptional | | 21 496.00 | 9 901.00 | |
| |
| 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 | 4 332.00 | 4 332.00 | | 4 332.00 |
UL Receivables related to investments | 7 376 944.00 | | | 7 376 944.00 |
UT Other financial assets | 613 595.00 | 613 595.00 | | 613 595.00 |
VH Loans with a maturity of more than one year at origin | 567 285.00 | 91 905.00 | 377 208.00 | 567 285.00 |
VK Loans repaid during the year | 90 154.00 | | | 90 154.00 |
VM Income taxes | 34 854.00 | | | 34 854.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 611 000.00 | | | 611 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 636 393.00 | 1 259 449.00 | 7 376 944.00 | 8 636 393.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 571 618.00 | 96 238.00 | 377 208.00 | 571 618.00 |
