| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 610.00 | | 610.00 | 610.00 |
AT Other tangible assets | | | 2.00 | |
BB Receivables related to investments | 10 984 426.00 | | 10 984 426.00 | 10 984 426.00 |
BJ TOTAL (I) | 11 082 666.00 | | 11 082 666.00 | 11 082 666.00 |
BZ Other receivables | 187 954.00 | | 187 954.00 | 187 954.00 |
CF Cash and cash equivalents | 49 802.00 | | 49 802.00 | 49 802.00 |
CJ TOTAL (II) | 237 757.00 | | 237 757.00 | 237 757.00 |
CO Grand total (0 to V) | 11 320 422.00 | | 11 320 422.00 | 11 320 422.00 |
CP Shares due in less than one year | 10 984 426.00 | | | 10 984 426.00 |
CU Other investments | 97 630.00 | 2.00 | 97 630.00 | 97 630.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000 000.00 | 3 000 000.00 | | 3 000 000.00 |
DD Legal reserve (1) | 300 000.00 | 300 000.00 | | 300 000.00 |
DG Other reserves | 5 626 410.00 | 5 212 173.00 | | 5 626 410.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 450 143.00 | 814 237.00 | | 450 143.00 |
DL TOTAL (I) | 9 376 553.00 | 9 326 410.00 | | 9 376 553.00 |
DU Loans and Debts from Credit Institutions (3) | 1 001 677.00 | 1 261 138.00 | | 1 001 677.00 |
DV Miscellaneous Loans and Financial Debts (4) | 931 648.00 | 794 641.00 | | 931 648.00 |
DX Trade payables and related accounts | 10 484.00 | 16 120.00 | | 10 484.00 |
DY Tax and social security liabilities | 60.00 | | | 60.00 |
EC TOTAL (IV) | 1 943 869.00 | 2 071 899.00 | | 1 943 869.00 |
EE Grand total (I to V) | 11 320 422.00 | 11 398 309.00 | | 11 320 422.00 |
EG Accrued income and payables due within one year | 942 192.00 | 2 071 899.00 | | 942 192.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 001 677.00 | 1 250 000.00 | | 1 001 677.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 179 068.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 179 068.00 | |
GG - OPERATING RESULT (I - II) | | | -179 067.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 644 790.00 | |
GL Other interest and similar income | | | 11 029.00 | |
GP Total financial income (V) | | | 1 655 819.00 | |
GR Interest and similar expenses | | | 867 139.00 | |
GU Total financial expenses (VI) | | | 867 139.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 788 679.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 609 612.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 6 048.00 | | | 6 048.00 |
HC Reversals of provisions and transfers of expenses | 100 000.00 | | | 100 000.00 |
HD Total exceptional income (VII) | 106 048.00 | | | 106 048.00 |
HE Exceptional expenses on management operations | 106 388.00 | 15 225.00 | | 106 388.00 |
HF Exceptional expenses on capital transactions | 7 920.00 | | | 7 920.00 |
HH Total exceptional expenses (VIII) | 114 308.00 | 15 225.00 | | 114 308.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 260.00 | -15 225.00 | | -8 260.00 |
HK Income tax | 151 209.00 | 350 468.00 | | 151 209.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 761 867.00 | 2 018 532.00 | | 1 761 867.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 311 724.00 | 1 204 295.00 | | 1 311 724.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 450 143.00 | 814 237.00 | | 450 143.00 |
| |
| 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 | 10 165 809.00 | | 29 884 436.00 | 10 165 809.00 |
I3 DECREASES Total Financial Fixed Assets | | 28 967 580.00 | 11 082 056.00 | |
I4 DECREASES Grand Total | | 28 967 580.00 | 11 082 666.00 | |
IO DECREASES Total including other intangible assets | | | 610.00 | |
KD ACQUISITIONS Total including other intangible assets | 610.00 | | | 610.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 165 200.00 | | 29 884 436.00 | 10 165 200.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 100 000.00 | | 100 000.00 | 100 000.00 |
7B Total provisions for depreciation | 100 000.00 | | 100 000.00 | 100 000.00 |
7C Grand total | 100 000.00 | | 100 000.00 | 100 000.00 |
| |
| 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 | 931 648.00 | 931 648.00 | | 931 648.00 |
8B Suppliers and Related Accounts | 10 484.00 | 10 484.00 | | 10 484.00 |
UL Receivables related to investments | 10 984 426.00 | 10 984 426.00 | | 10 984 426.00 |
VC Group and associates | 145 163.00 | 145 163.00 | | 145 163.00 |
VH Loans with a maturity of more than one year at origin | 1 001 677.00 | | 1 001 677.00 | 1 001 677.00 |
VI Group and Associates | 60.00 | 60.00 | | 60.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 42 791.00 | 42 791.00 | | 42 791.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 172 380.00 | 11 172 380.00 | | 11 172 380.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 943 869.00 | 942 192.00 | 1 001 677.00 | 1 943 869.00 |
