| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 113.00 | 1 064.00 | 1 048.00 | 2 113.00 |
BD Other fixed assets | 202 500.00 | 160 000.00 | 42 500.00 | 202 500.00 |
BJ TOTAL (I) | 133 291 214.00 | 161 064.00 | 133 130 150.00 | 133 291 214.00 |
BZ Other receivables | 1 236 960.00 | | 1 236 960.00 | 1 236 960.00 |
CD Marketable securities | 12 584 788.00 | 151 275.00 | 12 433 513.00 | 12 584 788.00 |
CF Cash and cash equivalents | 759 411.00 | | 759 411.00 | 759 411.00 |
CJ TOTAL (II) | 14 581 159.00 | 151 275.00 | 14 429 884.00 | 14 581 159.00 |
CO Grand total (0 to V) | 147 872 373.00 | 312 339.00 | 147 560 034.00 | 147 872 373.00 |
CU Other investments | 133 086 601.00 | | 133 086 601.00 | 133 086 601.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 132 184 334.00 | 132 184 334.00 | | 132 184 334.00 |
DD Legal reserve (1) | 498 381.00 | 210 974.00 | | 498 381.00 |
DH Retained earnings | 8 669 241.00 | 4 008 505.00 | | 8 669 241.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 398 178.00 | 5 748 143.00 | | 5 398 178.00 |
DL TOTAL (I) | 146 750 134.00 | 142 151 956.00 | | 146 750 134.00 |
DV Miscellaneous Loans and Financial Debts (4) | 562 652.00 | 2 500.00 | | 562 652.00 |
DX Trade payables and related accounts | 7 248.00 | 7 070.00 | | 7 248.00 |
DY Tax and social security liabilities | 240 000.00 | 12 181.00 | | 240 000.00 |
EC TOTAL (IV) | 809 900.00 | 21 751.00 | | 809 900.00 |
EE Grand total (I to V) | 147 560 034.00 | 142 173 707.00 | | 147 560 034.00 |
EI Including equity loans | 562 652.00 | | | 562 652.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 32 050.00 | |
FX Taxes, duties, and similar payments | | | 220.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 704.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 32 975.00 | |
GG - OPERATING RESULT (I - II) | | | -32 975.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 556 037.00 | |
GL Other interest and similar income | | | | |
GO Net income from sales of marketable securities | | | 90 000.00 | |
GP Total financial income (V) | | | 5 646 037.00 | |
GQ Financial allocations to depreciation and provisions | | | 151 275.00 | |
GT Net expenses on sales of marketable securities | | | 16 965.00 | |
GU Total financial expenses (VI) | | | 168 240.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 477 797.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 444 822.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 46 644.00 | 80 154.00 | | 46 644.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 646 037.00 | 6 006 052.00 | | 5 646 037.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 247 859.00 | 257 909.00 | | 247 859.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 398 178.00 | 5 748 143.00 | | 5 398 178.00 |
| |
| 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 | 132 386 436.00 | | 904 778.00 | 132 386 436.00 |
I3 DECREASES Total Financial Fixed Assets | | | 133 289 101.00 | |
I4 DECREASES Grand Total | | | 133 291 214.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 113.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 113.00 | | | 2 113.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 132 384 323.00 | | 904 778.00 | 132 384 323.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 360.00 | 704.00 | | 360.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 360.00 | 704.00 | | 360.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 160 000.00 | | | 160 000.00 |
6X Other provisions for depreciation | | 151 275.00 | | |
7B Total provisions for depreciation | 160 000.00 | 151 275.00 | | 160 000.00 |
7C Grand total | 160 000.00 | 151 275.00 | | 160 000.00 |
UG - Financial | | 151 275.00 | | |
| |
| 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 | 7 248.00 | 7 248.00 | | 7 248.00 |
VI Group and Associates | 562 652.00 | 562 652.00 | | 562 652.00 |
VM Income taxes | 33 510.00 | 33 510.00 | | 33 510.00 |
VQ Other Taxes, Duties, and Similar Debts | 240 000.00 | 240 000.00 | | 240 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 203 450.00 | 1 203 450.00 | | 1 203 450.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 236 960.00 | 1 236 960.00 | | 1 236 960.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 809 900.00 | 809 900.00 | | 809 900.00 |
