| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 15 586 366.00 | | 15 586 366.00 | 15 586 366.00 |
BZ Other receivables | 648 754.00 | | 648 754.00 | 648 754.00 |
CJ TOTAL (II) | 648 754.00 | | 648 754.00 | 648 754.00 |
CO Grand total (0 to V) | 16 235 120.00 | | 16 235 120.00 | 16 235 120.00 |
CR Shares due in more than one year | 124 146.00 | | | 124 146.00 |
CU Other investments | 15 586 366.00 | | 15 586 366.00 | 15 586 366.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 282 050.00 | 9 282 050.00 | | 9 282 050.00 |
DD Legal reserve (1) | 486 311.00 | 194 615.00 | | 486 311.00 |
DH Retained earnings | 39 919.00 | 97 691.00 | | 39 919.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 585 245.00 | 5 833 924.00 | | 5 585 245.00 |
DK Regulated provisions | 766 452.00 | 632 748.00 | | 766 452.00 |
DL TOTAL (I) | 16 159 978.00 | 16 041 029.00 | | 16 159 978.00 |
DV Miscellaneous Loans and Financial Debts (4) | 60 826.00 | 1 163 179.00 | | 60 826.00 |
DX Trade payables and related accounts | 10 440.00 | 9 071.00 | | 10 440.00 |
DY Tax and social security liabilities | 3 873.00 | 45 669.00 | | 3 873.00 |
EA Other liabilities | 3.00 | 60 826.00 | | 3.00 |
EC TOTAL (IV) | 75 142.00 | 1 278 745.00 | | 75 142.00 |
EE Grand total (I to V) | 16 235 120.00 | 17 319 775.00 | | 16 235 120.00 |
EG Accrued income and payables due within one year | 75 142.00 | 1 278 745.00 | | 75 142.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 13 174.00 | |
FX Taxes, duties, and similar payments | | | 163.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 13 337.00 | |
GG - OPERATING RESULT (I - II) | | | -13 337.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 599 997.00 | |
GK Income from other securities and fixed asset receivables | | | 8 143.00 | |
GP Total financial income (V) | | | 5 608 140.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 5 608 140.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 594 802.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 133 703.00 | 153 290.00 | | 133 703.00 |
HH Total exceptional expenses (VIII) | 133 703.00 | 153 290.00 | | 133 703.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -133 703.00 | -153 290.00 | | -133 703.00 |
HK Income tax | -124 146.00 | | | -124 146.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 608 140.00 | 6 005 387.00 | | 5 608 140.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 895.00 | 171 463.00 | | 22 895.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 585 245.00 | 5 833 924.00 | | 5 585 245.00 |
| |
| 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 | 10 440.00 | 10 440.00 | | 10 440.00 |
VC Group and associates | 646 088.00 | 521 942.00 | 124 146.00 | 646 088.00 |
VI Group and Associates | 60 829.00 | 60 829.00 | | 60 829.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 667.00 | 2 667.00 | | 2 667.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 648 755.00 | 524 609.00 | 124 146.00 | 648 755.00 |
VW VAT | 3 873.00 | 3 873.00 | | 3 873.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 75 142.00 | 75 142.00 | | 75 142.00 |
