| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 80 095.00 | | 80 095.00 | 80 095.00 |
BJ TOTAL (I) | 4 045 325.00 | | 4 045 325.00 | 4 045 325.00 |
CD Marketable securities | 900 000.00 | | 900 000.00 | 900 000.00 |
CF Cash and cash equivalents | 1 255 136.00 | | 1 255 136.00 | 1 255 136.00 |
CJ TOTAL (II) | 2 155 136.00 | | 2 155 136.00 | 2 155 136.00 |
CO Grand total (0 to V) | 6 200 461.00 | | 6 200 461.00 | 6 200 461.00 |
CU Other investments | 3 965 230.00 | | 3 965 230.00 | 3 965 230.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 100 000.00 | 744 250.00 | | 1 100 000.00 |
DD Legal reserve (1) | 74 425.00 | 74 425.00 | | 74 425.00 |
DG Other reserves | 2 562 744.00 | 1 854 001.00 | | 2 562 744.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 094 358.00 | 1 064 493.00 | | 1 094 358.00 |
DK Regulated provisions | 18 839.00 | 14 663.00 | | 18 839.00 |
DL TOTAL (I) | 4 850 365.00 | 3 751 832.00 | | 4 850 365.00 |
DS Convertible Bond Issues | 16 340.00 | 20 031.00 | | 16 340.00 |
DU Loans and Debts from Credit Institutions (3) | 1 333 312.00 | 1 654 065.00 | | 1 333 312.00 |
DX Trade payables and related accounts | 242.00 | 235.00 | | 242.00 |
DY Tax and social security liabilities | 202.00 | 320.00 | | 202.00 |
EC TOTAL (IV) | 1 350 095.00 | 1 674 651.00 | | 1 350 095.00 |
EE Grand total (I to V) | 6 200 461.00 | 5 426 483.00 | | 6 200 461.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 613.00 | |
FX Taxes, duties, and similar payments | | | 246.00 | |
FZ Social Security Contributions | | | 1 045.00 | |
GF Total Operating Expenses (II) | | | 5 904.00 | |
GG - OPERATING RESULT (I - II) | | | -5 904.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 137 500.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | 1 151 208.00 | |
GQ Financial allocations to depreciation and provisions | | | 13 708.00 | |
GR Interest and similar expenses | | | 29 846.00 | |
GT Net expenses on sales of marketable securities | | | 16 924.00 | |
GU Total financial expenses (VI) | | | 46 770.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 104 438.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 098 534.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 4 176.00 | 4 176.00 | | 4 176.00 |
HH Total exceptional expenses (VIII) | 4 176.00 | 4 176.00 | | 4 176.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 176.00 | -4 176.00 | | -4 176.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 151 208.00 | 1 125 000.00 | | 1 151 208.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 56 850.00 | 60 507.00 | | 56 850.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 094 358.00 | 1 064 493.00 | | 1 094 358.00 |
| |
| 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 | 3 765 130.00 | 280 195.00 | | 3 765 130.00 |
I3 DECREASES Total Financial Fixed Assets | 4 045 325.00 | | | 4 045 325.00 |
I4 DECREASES Grand Total | 4 045 325.00 | | | 4 045 325.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 765 130.00 | 280 195.00 | | 3 765 130.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 14 663.00 | 4 176.00 | | 14 663.00 |
6X Other provisions for depreciation | 13 708.00 | | 13 708.00 | 13 708.00 |
7B Total provisions for depreciation | 13 708.00 | | 13 708.00 | 13 708.00 |
7C Grand total | 28 371.00 | 4 176.00 | 13 708.00 | 28 371.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UG - Financial | | | 13 708.00 | |
UJ - Exceptional | | 4 176.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 16 340.00 | 16 340.00 | | 16 340.00 |
8B Suppliers and Related Accounts | 242.00 | 242.00 | | 242.00 |
8D Social Security and Other Social Organizations | 103.00 | 103.00 | | 103.00 |
UL Receivables related to investments | 80 095.00 | 80 095.00 | | 80 095.00 |
VH Loans with a maturity of more than one year at origin | 1 333 312.00 | 326 857.00 | 1 006 455.00 | 1 333 312.00 |
VK Loans repaid during the year | 320 752.00 | | | 320 752.00 |
VQ Other Taxes, Duties, and Similar Debts | 99.00 | 99.00 | | 99.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 80 095.00 | 80 095.00 | | 80 095.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 350 095.00 | 343 640.00 | 1 006 455.00 | 1 350 095.00 |
