| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 5 034 515.00 | | 5 034 515.00 | 5 034 515.00 |
BD Other fixed assets | 869 580.00 | 172 780.00 | 696 800.00 | 869 580.00 |
BJ TOTAL (I) | 36 096 013.00 | 23 213 606.00 | 12 882 407.00 | 36 096 013.00 |
BZ Other receivables | 45.00 | | 45.00 | 45.00 |
CD Marketable securities | 3 334 938.00 | 1 759 008.00 | 1 575 930.00 | 3 334 938.00 |
CF Cash and cash equivalents | 228 927.00 | | 228 927.00 | 228 927.00 |
CJ TOTAL (II) | 3 563 910.00 | 1 759 008.00 | 1 804 902.00 | 3 563 910.00 |
CO Grand total (0 to V) | 39 659 923.00 | 24 972 614.00 | 14 687 309.00 | 39 659 923.00 |
CU Other investments | 30 191 918.00 | 23 040 826.00 | 7 151 092.00 | 30 191 918.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 232 000.00 | 11 232 000.00 | | 11 232 000.00 |
DD Legal reserve (1) | 1 123 200.00 | 1 123 200.00 | | 1 123 200.00 |
DF Regulated reserves (1) | 612.00 | 612.00 | | 612.00 |
DG Other reserves | 592 098.00 | 592 098.00 | | 592 098.00 |
DH Retained earnings | 1 041 600.00 | 995 611.00 | | 1 041 600.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 663 017.00 | 261 989.00 | | 663 017.00 |
DK Regulated provisions | 1 938.00 | 1 938.00 | | 1 938.00 |
DL TOTAL (I) | 14 654 466.00 | 14 207 448.00 | | 14 654 466.00 |
DP Provisions for Risks | 1 902.00 | 1 902.00 | | 1 902.00 |
DR TOTAL (IV) | 1 902.00 | 1 902.00 | | 1 902.00 |
EA Other liabilities | 30 941.00 | 48 324.00 | | 30 941.00 |
EC TOTAL (IV) | 30 941.00 | 48 324.00 | | 30 941.00 |
EE Grand total (I to V) | 14 687 309.00 | 14 257 676.00 | | 14 687 309.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 34 248.00 | |
FX Taxes, duties, and similar payments | | | 77.00 | |
GF Total Operating Expenses (II) | | | 34 325.00 | |
GG - OPERATING RESULT (I - II) | | | -34 325.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 99 980.00 | |
GM Reversals of provisions and transfers of expenses | | | 269 205.00 | |
GP Total financial income (V) | | | 369 185.00 | |
GQ Financial allocations to depreciation and provisions | | | 167 317.00 | |
GU Total financial expenses (VI) | | | 167 317.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 201 868.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 167 543.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 495 474.00 | 2 216 785.00 | | 495 474.00 |
HD Total exceptional income (VII) | 495 474.00 | 2 216 785.00 | | 495 474.00 |
HF Exceptional expenses on capital transactions | | 2 001 000.00 | | |
HH Total exceptional expenses (VIII) | | 2 001 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 495 474.00 | 215 785.00 | | 495 474.00 |
HL TOTAL REVENUE (I + III + V + VII) | 864 659.00 | 2 584 261.00 | | 864 659.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 201 642.00 | 2 322 273.00 | | 201 642.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 663 017.00 | 261 989.00 | | 663 017.00 |
| |
| 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 | 35 720 505.00 | | 375 509.00 | 35 720 505.00 |
I3 DECREASES Total Financial Fixed Assets | | | 36 096 013.00 | |
I4 DECREASES Grand Total | | | 36 096 013.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 35 720 505.00 | | 375 509.00 | 35 720 505.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 172 780.00 | | | 172 780.00 |
3Z Total regulated provisions | 1 938.00 | | | 1 938.00 |
5Z Total provisions for risks and expenses | 1 902.00 | | | 1 902.00 |
6X Other provisions for depreciation | 2 028 213.00 | | | 2 028 213.00 |
7B Total provisions for depreciation | 25 074 502.00 | 167 317.00 | | 25 074 502.00 |
7C Grand total | 25 078.00 | 167 317.00 | | 25 078.00 |
9U on fixed assets – equity investments | | | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 30 941.00 | 30 941.00 | | 30 941.00 |
UL Receivables related to investments | 5 034 515.00 | | 5 034 515.00 | 5 034 515.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 45.00 | 45.00 | | 45.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 034 560.00 | 45.00 | 5 034 515.00 | 5 034 560.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 941.00 | 30 941.00 | | 30 941.00 |
