| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 22 000 000.00 | | 22 000 000.00 | 22 000 000.00 |
BB Receivables related to investments | 13 179 095.00 | | 13 179 095.00 | 13 179 095.00 |
BJ TOTAL (I) | 63 453 277.00 | | 63 453 277.00 | 63 453 277.00 |
BX Customers and related accounts | 40 438.00 | | 40 438.00 | 40 438.00 |
BZ Other receivables | 100 392.00 | | 100 392.00 | 100 392.00 |
CF Cash and cash equivalents | 1 464 355.00 | | 1 464 355.00 | 1 464 355.00 |
CH Prepaid expenses | 189.00 | | 189.00 | 189.00 |
CJ TOTAL (II) | 1 605 374.00 | | 1 605 374.00 | 1 605 374.00 |
CO Grand total (0 to V) | 65 058 651.00 | | 65 058 651.00 | 65 058 651.00 |
CR Shares due in more than one year | 85 163.00 | | | 85 163.00 |
CU Other investments | 28 274 182.00 | | 28 274 182.00 | 28 274 182.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 34 831 278.00 | | | 34 831 278.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 152 373.00 | | | 152 373.00 |
DK Regulated provisions | 91 620.00 | | | 91 620.00 |
DL TOTAL (I) | 35 075 271.00 | | | 35 075 271.00 |
DT Other Bond Issues | 29 000 000.00 | | | 29 000 000.00 |
DU Loans and Debts from Credit Institutions (3) | 409.00 | | | 409.00 |
DV Miscellaneous Loans and Financial Debts (4) | 379 263.00 | | | 379 263.00 |
DW Advances and down payments received on current orders | 40 438.00 | | | 40 438.00 |
DX Trade payables and related accounts | 50 935.00 | | | 50 935.00 |
DY Tax and social security liabilities | 512 335.00 | | | 512 335.00 |
EC TOTAL (IV) | 29 983 380.00 | | | 29 983 380.00 |
EE Grand total (I to V) | 65 058 651.00 | | | 65 058 651.00 |
EG Accrued income and payables due within one year | 942 942.00 | | | 942 942.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 409.00 | | | 409.00 |
EI Including equity loans | 379 263.00 | | | 379 263.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 500 000.00 | | 500 000.00 | 500 000.00 |
FJ Net sales | 500 000.00 | | 500 000.00 | 500 000.00 |
FQ Other income | | | 3 500 000.00 | |
FR Total operating income (I) | | | 4 000 000.00 | |
FW Other purchases and external expenses | | | 1 600 168.00 | |
FX Taxes, duties, and similar payments | | | 1 112 306.00 | |
GF Total Operating Expenses (II) | | | 2 712 475.00 | |
GG - OPERATING RESULT (I - II) | | | 1 287 526.00 | |
GL Other interest and similar income | | | 122 877.00 | |
GP Total financial income (V) | | | 122 877.00 | |
GR Interest and similar expenses | | | 916 027.00 | |
GU Total financial expenses (VI) | | | 916 027.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -793 150.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 494 375.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 85 163.00 | | | 85 163.00 |
HD Total exceptional income (VII) | 85 163.00 | | | 85 163.00 |
HE Exceptional expenses on management operations | 117 208.00 | | | 117 208.00 |
HF Exceptional expenses on capital transactions | 85 163.00 | | | 85 163.00 |
HG Exceptional depreciation and provisions | 91 620.00 | | | 91 620.00 |
HH Total exceptional expenses (VIII) | 293 991.00 | | | 293 991.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -208 828.00 | | | -208 828.00 |
HK Income tax | 133 174.00 | | | 133 174.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 208 040.00 | | | 4 208 040.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 055 667.00 | | | 4 055 667.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 152 373.00 | | | 152 373.00 |
| |
| 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 | | | 64 018 440.00 | |
I3 DECREASES Total Financial Fixed Assets | | 565 163.00 | 41 453 277.00 | |
I4 DECREASES Grand Total | | 565 163.00 | 63 453 277.00 | |
IO DECREASES Total including other intangible assets | | | 22 000 000.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 22 000 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 42 018 440.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 91 620.00 | | |
7C Grand total | | 91 620.00 | | |
UJ - Exceptional | | 91 620.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Z Other gross bonds with a maturity of up to one year | 29 000 000.00 | | | 29 000 000.00 |
8A Miscellaneous Loans and Financial Debts | 379 263.00 | 379 263.00 | | 379 263.00 |
8B Suppliers and Related Accounts | 50 935.00 | 50 935.00 | | 50 935.00 |
8E Income Taxes | 133 174.00 | 133 174.00 | | 133 174.00 |
UL Receivables related to investments | 13 179 095.00 | | | 13 179 095.00 |
UX Other trade receivables | 40 438.00 | | | 40 438.00 |
VB VAT | 15 229.00 | | | 15 229.00 |
VG Loans with a maturity of up to one year at origin | 409.00 | 409.00 | | 409.00 |
VJ Loans taken out during the year | 29 000 000.00 | | | 29 000 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 16 996.00 | 16 996.00 | | 16 996.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 85 163.00 | | | 85 163.00 |
VS Prepaid expenses | 189.00 | | | 189.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 320 114.00 | 55 856.00 | 13 264 258.00 | 13 320 114.00 |
VW VAT | 362 165.00 | 362 165.00 | | 362 165.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 942 942.00 | 942 942.00 | | 29 942 942.00 |
