| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6 458 915.00 | 257 530.00 | 6 201 385.00 | 6 458 915.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 928.00 | | 928.00 | 928.00 |
BZ Other receivables | 12 134 340.00 | | 12 134 340.00 | 12 134 340.00 |
CF Cash and cash equivalents | 100 328.00 | | 100 328.00 | 100 328.00 |
CJ TOTAL (II) | 12 235 597.00 | | 12 235 597.00 | 12 235 597.00 |
CO Grand total (0 to V) | 18 694 512.00 | 257 530.00 | 18 436 982.00 | 18 694 512.00 |
CR Shares due in more than one year | 10 944 004.00 | | | 10 944 004.00 |
CU Other investments | 6 458 915.00 | 257 530.00 | 6 201 385.00 | 6 458 915.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 041 790.00 | 3 041 790.00 | | 3 041 790.00 |
DB Share, merger, contribution premiums, etc. | 727 907.00 | 727 907.00 | | 727 907.00 |
DD Legal reserve (1) | 304 179.00 | 304 179.00 | | 304 179.00 |
DG Other reserves | 5 221 228.00 | 5 169 301.00 | | 5 221 228.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 815 868.00 | 2 651 927.00 | | 3 815 868.00 |
DL TOTAL (I) | 13 110 973.00 | 11 895 104.00 | | 13 110 973.00 |
DU Loans and Debts from Credit Institutions (3) | 2 721 563.00 | 2 724 926.00 | | 2 721 563.00 |
DX Trade payables and related accounts | 16 402.00 | 112 023.00 | | 16 402.00 |
EA Other liabilities | 2 588 043.00 | 3 422 775.00 | | 2 588 043.00 |
EC TOTAL (IV) | 5 326 009.00 | 6 259 725.00 | | 5 326 009.00 |
EE Grand total (I to V) | 18 436 982.00 | 18 154 829.00 | | 18 436 982.00 |
EG Accrued income and payables due within one year | 33 094.00 | 826 950.00 | | 33 094.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 27.00 | |
FR Total operating income (I) | | | 27.00 | |
FW Other purchases and external expenses | | | 26 118.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 26 243.00 | |
GG - OPERATING RESULT (I - II) | | | -26 216.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 424 239.00 | |
GL Other interest and similar income | | | 2 856.00 | |
GM Reversals of provisions and transfers of expenses | | | 250 043.00 | |
GP Total financial income (V) | | | 5 677 138.00 | |
GQ Financial allocations to depreciation and provisions | | | 257 530.00 | |
GR Interest and similar expenses | | | 50 893.00 | |
GU Total financial expenses (VI) | | | 308 423.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 368 715.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 342 498.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2 040 047.00 | 1 159 981.00 | | 2 040 047.00 |
HD Total exceptional income (VII) | 2 040 047.00 | 1 159 981.00 | | 2 040 047.00 |
HF Exceptional expenses on capital transactions | 2 137 516.00 | 1 469 870.00 | | 2 137 516.00 |
HH Total exceptional expenses (VIII) | 2 137 516.00 | 1 469 870.00 | | 2 137 516.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -97 469.00 | -309 889.00 | | -97 469.00 |
HK Income tax | 1 429 161.00 | 1 627 318.00 | | 1 429 161.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 717 212.00 | 6 161 414.00 | | 7 717 212.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 901 343.00 | 3 509 486.00 | | 3 901 343.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 815 868.00 | 2 651 927.00 | | 3 815 868.00 |
| |
| 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 | 8 321 105.00 | | 117 831.00 | 8 321 105.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 980 021.00 | 6 458 915.00 | |
I4 DECREASES Grand Total | | 1 980 021.00 | 6 458 915.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 321 105.00 | | 117 831.00 | 8 321 105.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 250 043.00 | 257 530.00 | 250 043.00 | 250 043.00 |
7C Grand total | 250 043.00 | 257 530.00 | 250 043.00 | 250 043.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 257 530.00 | 250 043.00 | |
| |
| 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 | 16 402.00 | 16 402.00 | | 16 402.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 128.00 | 5 128.00 | | 5 128.00 |
UX Other trade receivables | 928.00 | 928.00 | | 928.00 |
VB VAT | 16 588.00 | 16 588.00 | | 16 588.00 |
VC Group and associates | 10 944 004.00 | | 10 944 004.00 | 10 944 004.00 |
VH Loans with a maturity of more than one year at origin | 2 721 563.00 | 11 563.00 | 2 710 000.00 | 2 721 563.00 |
VI Group and Associates | 2 582 914.00 | | 2 582 914.00 | 2 582 914.00 |
VJ Loans taken out during the year | 2 710 000.00 | | | 2 710 000.00 |
VK Loans repaid during the year | 2 710 000.00 | | | 2 710 000.00 |
VM Income taxes | 155 285.00 | 155 285.00 | | 155 285.00 |
VP Miscellaneous | 60 000.00 | 60 000.00 | | 60 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 958 462.00 | 958 462.00 | | 958 462.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 135 269.00 | 1 191 264.00 | 10 944 004.00 | 12 135 269.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 326 009.00 | 33 094.00 | 5 292 914.00 | 5 326 009.00 |
