| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 182 233.00 | | 182 233.00 | 182 233.00 |
BJ TOTAL (I) | 10 160 270.00 | 7 257.00 | 10 153 013.00 | 10 160 270.00 |
BZ Other receivables | 1 927 315.00 | | 1 927 315.00 | 1 927 315.00 |
CJ TOTAL (II) | 1 927 315.00 | | 1 927 315.00 | 1 927 315.00 |
CO Grand total (0 to V) | 12 087 585.00 | 7 257.00 | 12 080 328.00 | 12 087 585.00 |
CU Other investments | 9 978 037.00 | 7 257.00 | 9 970 780.00 | 9 978 037.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 503 052.00 | 503 052.00 | | 503 052.00 |
DB Share, merger, contribution premiums, etc. | 10 127 819.00 | 10 127 819.00 | | 10 127 819.00 |
DG Other reserves | 1.00 | 1.00 | | 1.00 |
DH Retained earnings | 269.00 | 55.00 | | 269.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 254 905.00 | 3 202 533.00 | | 1 254 905.00 |
DL TOTAL (I) | 11 886 045.00 | 13 833 461.00 | | 11 886 045.00 |
DP Provisions for Risks | 173 794.00 | 172 794.00 | | 173 794.00 |
DR TOTAL (IV) | 173 794.00 | 172 794.00 | | 173 794.00 |
DU Loans and Debts from Credit Institutions (3) | 6 611.00 | 9 768.00 | | 6 611.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 806.00 | 12 970.00 | | 2 806.00 |
DX Trade payables and related accounts | 11 072.00 | 13 488.00 | | 11 072.00 |
EC TOTAL (IV) | 20 489.00 | 36 226.00 | | 20 489.00 |
EE Grand total (I to V) | 12 080 328.00 | 14 042 480.00 | | 12 080 328.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 19 127.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 19 127.00 | |
GG - OPERATING RESULT (I - II) | | | -19 127.00 | |
GH Attributed profit or transferred loss (III) | | | 182 233.00 | |
GI Supported loss or transferred profit (IV) | | | 2 806.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 094 563.00 | |
GL Other interest and similar income | | | 2 568.00 | |
GM Reversals of provisions and transfers of expenses | | | 25 364.00 | |
GP Total financial income (V) | | | 1 097 132.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 228.00 | |
GU Total financial expenses (VI) | | | 2 228.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 094 904.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 255 204.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 135.00 | | |
HB Exceptional income from capital transactions | | 15.00 | | |
HD Total exceptional income (VII) | | 150.00 | | |
HF Exceptional expenses on capital transactions | | 15.00 | | |
HH Total exceptional expenses (VIII) | | 15.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 135.00 | | |
HK Income tax | 299.00 | 31 913.00 | | 299.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 279 364.00 | 3 267 675.00 | | 1 279 364.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 460.00 | 65 141.00 | | 24 460.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 254 905.00 | 3 202 533.00 | | 1 254 905.00 |
| |
| 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 | 12 161 218.00 | | 182 233.00 | 12 161 218.00 |
I3 DECREASES Total Financial Fixed Assets | | 2 183 181.00 | 10 160 270.00 | |
I4 DECREASES Grand Total | | 2 183 181.00 | 10 160 270.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 161 218.00 | | 182 233.00 | 12 161 218.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 172 794.00 | 1 000.00 | | 172 794.00 |
7B Total provisions for depreciation | 6 029.00 | 1 228.00 | | 6 029.00 |
7C Grand total | 178 823.00 | 2 228.00 | | 178 823.00 |
9U on fixed assets – equity investments | | | | |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UG - Financial | | 2 228.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 2 806.00 | 2 806.00 | | 2 806.00 |
8B Suppliers and Related Accounts | 11 072.00 | 11 072.00 | | 11 072.00 |
UL Receivables related to investments | 182 233.00 | 182 233.00 | | 182 233.00 |
VC Group and associates | 1 902 350.00 | 1 902 350.00 | | 1 902 350.00 |
VG Loans with a maturity of up to one year at origin | 6 611.00 | 6 611.00 | | 6 611.00 |
VM Income taxes | 24 965.00 | 24 965.00 | | 24 965.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 109 548.00 | 2 109 548.00 | | 2 109 548.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 489.00 | 20 489.00 | | 20 489.00 |
