| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 39 920.00 | 39 920.00 | | 39 920.00 |
BF Loans | 3 173 047.00 | | 3 173 047.00 | 3 173 047.00 |
BJ TOTAL (I) | 8 305 591.00 | 913 568.00 | 7 392 022.00 | 8 305 591.00 |
BZ Other receivables | 1 076 209.00 | | 1 076 209.00 | 1 076 209.00 |
CF Cash and cash equivalents | 90 178.00 | | 90 178.00 | 90 178.00 |
CJ TOTAL (II) | 1 166 388.00 | | 1 166 388.00 | 1 166 388.00 |
CO Grand total (0 to V) | 9 471 979.00 | 913 568.00 | 8 558 410.00 | 9 471 979.00 |
CU Other investments | 5 092 623.00 | 873 648.00 | 4 218 975.00 | 5 092 623.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 311 795.00 | 311 795.00 | | 311 795.00 |
DB Share, merger, contribution premiums, etc. | 2 897 523.00 | 2 897 523.00 | | 2 897 523.00 |
DD Legal reserve (1) | 31 179.00 | 31 179.00 | | 31 179.00 |
DH Retained earnings | 279 376.00 | 5 279 375.00 | | 279 376.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 925 315.00 | 731 795.00 | | 925 315.00 |
DL TOTAL (I) | 4 445 189.00 | 9 251 669.00 | | 4 445 189.00 |
DP Provisions for Risks | 19 051.00 | 19 051.00 | | 19 051.00 |
DR TOTAL (IV) | 19 051.00 | 19 051.00 | | 19 051.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 34 580.00 | 44 046.00 | | 34 580.00 |
DY Tax and social security liabilities | 3 112.00 | 4 631 147.00 | | 3 112.00 |
EA Other liabilities | 4 056 477.00 | 1 906 477.00 | | 4 056 477.00 |
EC TOTAL (IV) | 4 094 169.00 | 6 581 671.00 | | 4 094 169.00 |
EE Grand total (I to V) | 8 558 410.00 | 15 852 391.00 | | 8 558 410.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 368 211.00 | |
FR Total operating income (I) | | | 368 211.00 | |
FW Other purchases and external expenses | | | 69 075.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 69 075.00 | |
GG - OPERATING RESULT (I - II) | | | 299 135.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 738 694.00 | |
GK Income from other securities and fixed asset receivables | | | 452 587.00 | |
GM Reversals of provisions and transfers of expenses | | | 497 436.00 | |
GP Total financial income (V) | | | 1 688 718.00 | |
GQ Financial allocations to depreciation and provisions | | | 952 934.00 | |
GU Total financial expenses (VI) | | | 952 934.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 735 783.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 034 919.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 10 000 000.00 | | |
HD Total exceptional income (VII) | | 10 000 000.00 | | |
HF Exceptional expenses on capital transactions | | 10 850 598.00 | | |
HH Total exceptional expenses (VIII) | | 10 850 598.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -850 598.00 | | |
HK Income tax | 109 604.00 | 5 869 764.00 | | 109 604.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 056 929.00 | 17 581 542.00 | | 2 056 929.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 131 614.00 | 16 849 746.00 | | 1 131 614.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 925 315.00 | 731 795.00 | | 925 315.00 |
| |
| 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 | 15 927 893.00 | | 8 305 591.00 | 15 927 893.00 |
I3 DECREASES Total Financial Fixed Assets | | 15 927 893.00 | 8 305 591.00 | |
I4 DECREASES Grand Total | | 15 927 893.00 | 8 305 591.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 927 893.00 | | 8 305 591.00 | 15 927 893.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 450 071.00 | 39 920.00 | 450 071.00 | 450 071.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 19 051.00 | 19 051.00 | 19 051.00 | 19 051.00 |
6X Other provisions for depreciation | 368 211.00 | | 368 211.00 | 368 211.00 |
7B Total provisions for depreciation | 826 282.00 | 913 568.00 | 826 282.00 | 826 282.00 |
7C Grand total | 845 333.00 | 932 619.00 | 845 333.00 | 845 333.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | | 368 211.00 | |
UG - Financial | | 952 934.00 | 497 436.00 | |
| |
| 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 | 34 580.00 | 34 580.00 | | 34 580.00 |
8D Social Security and Other Social Organizations | 3 112.00 | 3 112.00 | | 3 112.00 |
UL Receivables related to investments | 39 920.00 | 39 920.00 | | 39 920.00 |
UP Loans | 3 173 047.00 | 3 173 047.00 | | 3 173 047.00 |
VC Group and associates | 657 869.00 | 657 869.00 | | 657 869.00 |
VI Group and Associates | 4 056 477.00 | 4 056 477.00 | | 4 056 477.00 |
VM Income taxes | 418 340.00 | 418 340.00 | | 418 340.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 289 178.00 | 4 289 178.00 | | 4 289 178.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 094 169.00 | 4 094 169.00 | | 4 094 169.00 |
