| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 9 375.00 | | 9 375 000.00 | 9 375.00 |
AF Concessions, Patents and Similar Rights | 81 508.00 | 81 508.00 | | 81 508.00 |
BD Other fixed assets | 79 881 276.00 | 10 231 005.00 | 69 650 271.00 | 79 881 276.00 |
BH Other financial assets | 1 700 451.00 | 650 750.00 | 1 049 701.00 | 1 700 451.00 |
BJ TOTAL (I) | 81 663 235.00 | 10 953 203.00 | 70 659 972.00 | 81 663 235.00 |
BZ Other receivables | 32 511.00 | | 32 511.00 | 32 511.00 |
CF Cash and cash equivalents | 21 204 750.00 | | 21 204 750.00 | 21 204 750.00 |
CH Prepaid expenses | 20 072.00 | | 20 072.00 | 20 072.00 |
CJ TOTAL (II) | 21 257 333.00 | | 21 257 333.00 | 21 257 333.00 |
CO Grand total (0 to V) | 112 295 568.00 | 10 963 263.00 | 101 332 305.00 | 112 295 568.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 44 506 250.00 | 44 506 250.00 | | 44 506 250.00 |
DB Share, merger, contribution premiums, etc. | 13 429 031.00 | 13 429 031.00 | | 13 429 031.00 |
DD Legal reserve (1) | 4 450 625.00 | 4 450 625.00 | | 4 450 625.00 |
DG Other reserves | 34 252 845.00 | 32 845 030.00 | | 34 252 845.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 630 783.00 | 1 407 815.00 | | 3 630 783.00 |
DL TOTAL (I) | 100 269 534.00 | 96 638 751.00 | | 100 269 534.00 |
DX Trade payables and related accounts | 28 856.00 | 29 244.00 | | 28 856.00 |
EA Other liabilities | 1 033 915.00 | 1 102 801.00 | | 1 033 915.00 |
EC TOTAL (IV) | 1 062 771.00 | 1 132 045.00 | | 1 062 771.00 |
EE Grand total (I to V) | 101 332 305.00 | 97 770 796.00 | | 101 332 305.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2 300.00 | |
FR Total operating income (I) | | | 2 300.00 | |
FW Other purchases and external expenses | | | 973 634.00 | |
FX Taxes, duties, and similar payments | | | 84 278.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 1 057 913.00 | |
GG - OPERATING RESULT (I - II) | | | -1 055 613.00 | |
GK Income from other securities and fixed asset receivables | | | 2 775 958.00 | |
GM Reversals of provisions and transfers of expenses | | | 1 299 740.00 | |
GP Total financial income (V) | | | 4 075 698.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 520 638.00 | |
GR Interest and similar expenses | | | 400 000.00 | |
GU Total financial expenses (VI) | | | 2 920 638.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 155 060.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 99 448.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 5 098 675.00 | 3 463 958.00 | | 5 098 675.00 |
HD Total exceptional income (VII) | 5 098 675.00 | 3 463 958.00 | | 5 098 675.00 |
HE Exceptional expenses on management operations | 117 000.00 | | | 117 000.00 |
HF Exceptional expenses on capital transactions | 1 450 340.00 | 2 714 928.00 | | 1 450 340.00 |
HH Total exceptional expenses (VIII) | 1 567 340.00 | 2 714 928.00 | | 1 567 340.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 531 335.00 | 749 031.00 | | 3 531 335.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 176 673.00 | 7 679 190.00 | | 9 176 673.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 545 890.00 | 6 271 375.00 | | 5 545 890.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 630 783.00 | 1 407 815.00 | | 3 630 783.00 |
| |
| 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 | 80 248 355.00 | | 15 041 301.00 | 80 248 355.00 |
I3 DECREASES Total Financial Fixed Assets | | 13 626 421.00 | 81 581 727.00 | |
I4 DECREASES Grand Total | | 13 626 421.00 | 81 663 235.00 | |
IO DECREASES Total including other intangible assets | | | 81 508.00 | |
KD ACQUISITIONS Total including other intangible assets | 81 508.00 | | | 81 508.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 80 166 846.00 | | 15 041 301.00 | 80 166 846.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 81 508.00 | | | 81 508.00 |
PE DEPRECIATION Total including other intangible assets | 81 508.00 | | | 81 508.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 9 660 857.00 | 2 520 637.00 | 1 299 740.00 | 9 660 857.00 |
7B Total provisions for depreciation | 9 660 857.00 | 2 520 637.00 | 1 299 740.00 | 9 660 857.00 |
7C Grand total | 9 660 857.00 | 2 520 637.00 | 1 299 740.00 | 9 660 857.00 |
UG - Financial | | 2 520 637.00 | 1 299 740.00 | |
| |
| 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 | 28 855.00 | 28 855.00 | | 28 855.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 033 915.00 | 1 033 915.00 | | 1 033 915.00 |
UT Other financial assets | 1 700 451.00 | 1 700 451.00 | | 1 700 451.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 32 510.00 | 32 510.00 | | 32 510.00 |
VS Prepaid expenses | 20 072.00 | 20 072.00 | | 20 072.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 753 033.00 | 1 753 033.00 | | 1 753 033.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 062 770.00 | 1 062 770.00 | | 1 062 770.00 |
