| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 185 581 593.00 | | 185 581 593.00 | 185 581 593.00 |
BX Customers and related accounts | 4 295 493.00 | | 4 295 493.00 | 4 295 493.00 |
BZ Other receivables | 3 789 561.00 | | 3 789 561.00 | 3 789 561.00 |
CJ TOTAL (II) | 8 085 054.00 | | 8 085 054.00 | 8 085 054.00 |
CO Grand total (0 to V) | 193 666 647.00 | | 193 666 647.00 | 193 666 647.00 |
CU Other investments | 185 581 593.00 | | 185 581 593.00 | 185 581 593.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 132 001 764.00 | 132 001 764.00 | | 132 001 764.00 |
DB Share, merger, contribution premiums, etc. | 52 379 835.00 | 52 379 835.00 | | 52 379 835.00 |
DD Legal reserve (1) | 6 757 632.00 | 6 757 632.00 | | 6 757 632.00 |
DG Other reserves | 146 946.00 | 146 946.00 | | 146 946.00 |
DH Retained earnings | 1 148 359.00 | 972 123.00 | | 1 148 359.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -44 710.00 | 176 235.00 | | -44 710.00 |
DL TOTAL (I) | 192 389 825.00 | 192 434 535.00 | | 192 389 825.00 |
DX Trade payables and related accounts | 27 709.00 | 17 606.00 | | 27 709.00 |
DY Tax and social security liabilities | | 1 575 412.00 | | |
EA Other liabilities | 1 249 112.00 | 329 779.00 | | 1 249 112.00 |
EC TOTAL (IV) | 1 276 821.00 | 1 922 797.00 | | 1 276 821.00 |
EE Grand total (I to V) | 193 666 647.00 | 194 357 332.00 | | 193 666 647.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 44 078.00 | |
GF Total Operating Expenses (II) | | | 44 078.00 | |
GG - OPERATING RESULT (I - II) | | | -44 078.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 629.00 | |
GU Total financial expenses (VI) | | | 629.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -629.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -44 707.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 3.00 | | | 3.00 |
HH Total exceptional expenses (VIII) | 3.00 | | | 3.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3.00 | | | -3.00 |
HK Income tax | | -229 268.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 287.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 710.00 | -175 948.00 | | 44 710.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -44 710.00 | 176 235.00 | | -44 710.00 |
| |
| 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 | 185 581 593.00 | | | 185 581 593.00 |
I3 DECREASES Total Financial Fixed Assets | | | 185 581 593.00 | |
I4 DECREASES Grand Total | | | 185 581 593.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 185 581 593.00 | | | 185 581 593.00 |
| |
| 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 | 27 709.00 | 27 709.00 | | 27 709.00 |
8K Other liabilities (including liabilities related to repo transactions) | 453 642.00 | 453 642.00 | | 453 642.00 |
UX Other trade receivables | 4 295 493.00 | 4 295 493.00 | | 4 295 493.00 |
VI Group and Associates | 795 470.00 | 795 470.00 | | 795 470.00 |
VM Income taxes | 3 782 242.00 | 3 782 242.00 | | 3 782 242.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 319.00 | 7 319.00 | | 7 319.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 085 054.00 | 8 085 054.00 | | 8 085 054.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 276 821.00 | 1 276 821.00 | | 1 276 821.00 |
