| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 432 520.00 | 432 520.00 | | 432 520.00 |
BJ TOTAL (I) | 76 183 452.00 | 2 676 195.00 | 73 507 257.00 | 76 183 452.00 |
BX Customers and related accounts | 17 501.00 | 15 910.00 | 1 591.00 | 17 501.00 |
BZ Other receivables | 4 175 878.00 | 72 336.00 | 4 103 542.00 | 4 175 878.00 |
CF Cash and cash equivalents | 1 579.00 | | 1 579.00 | 1 579.00 |
CJ TOTAL (II) | 4 194 959.00 | 88 246.00 | 4 106 713.00 | 4 194 959.00 |
CO Grand total (0 to V) | 80 378 412.00 | 2 764 442.00 | 77 613 970.00 | 80 378 412.00 |
CU Other investments | 75 750 932.00 | 2 243 675.00 | 73 507 257.00 | 75 750 932.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 460 567.00 | 7 460 567.00 | | 7 460 567.00 |
DB Share, merger, contribution premiums, etc. | 10 581.00 | 10 581.00 | | 10 581.00 |
DD Legal reserve (1) | 37 969.00 | 37 969.00 | | 37 969.00 |
DF Regulated reserves (1) | 32 452.00 | 32 452.00 | | 32 452.00 |
DG Other reserves | 189 607.00 | 189 607.00 | | 189 607.00 |
DH Retained earnings | -6 470 067.00 | -6 594 174.00 | | -6 470 067.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 635 212.00 | 124 107.00 | | 635 212.00 |
DK Regulated provisions | 285 856.00 | 174 384.00 | | 285 856.00 |
DL TOTAL (I) | 2 182 180.00 | 1 435 496.00 | | 2 182 180.00 |
DX Trade payables and related accounts | 7 416.00 | 7 266.00 | | 7 416.00 |
DY Tax and social security liabilities | 3 989.00 | 1 245.00 | | 3 989.00 |
DZ Fixed asset liabilities and related accounts | 51 000.00 | 51 000.00 | | 51 000.00 |
EA Other liabilities | 75 369 384.00 | 76 116 958.00 | | 75 369 384.00 |
EC TOTAL (IV) | 75 431 789.00 | 76 176 469.00 | | 75 431 789.00 |
EE Grand total (I to V) | 77 613 970.00 | 77 611 965.00 | | 77 613 970.00 |
EG Accrued income and payables due within one year | 75 431 789.00 | 76 176 469.00 | | 75 431 789.00 |
| |
| 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 | | | 20 930.00 | |
FR Total operating income (I) | | | 20 930.00 | |
FW Other purchases and external expenses | | | 25 933.00 | |
FX Taxes, duties, and similar payments | | | 37.00 | |
GE Other Expenses | | | 12 348.00 | |
GF Total Operating Expenses (II) | | | 38 319.00 | |
GG - OPERATING RESULT (I - II) | | | -17 389.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 133.00 | |
GL Other interest and similar income | | | 2 256.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 2 390.00 | |
GR Interest and similar expenses | | | 385 039.00 | |
GU Total financial expenses (VI) | | | 385 039.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -382 648.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -400 038.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 11 517.00 | 7 930.00 | | 11 517.00 |
HC Reversals of provisions and transfers of expenses | 160 000.00 | 653 300.00 | | 160 000.00 |
HD Total exceptional income (VII) | 171 517.00 | 661 230.00 | | 171 517.00 |
HE Exceptional expenses on management operations | | 2 250.00 | | |
HF Exceptional expenses on capital transactions | 14 610.00 | 767 274.00 | | 14 610.00 |
HG Exceptional depreciation and provisions | 111 471.00 | 112 077.00 | | 111 471.00 |
HH Total exceptional expenses (VIII) | 126 081.00 | 881 602.00 | | 126 081.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 45 435.00 | -220 371.00 | | 45 435.00 |
HK Income tax | -989 815.00 | -633 048.00 | | -989 815.00 |
HL TOTAL REVENUE (I + III + V + VII) | 194 838.00 | 746 388.00 | | 194 838.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -440 374.00 | 622 281.00 | | -440 374.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 635 212.00 | 124 107.00 | | 635 212.00 |
| |
| 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 | 76 146 452.00 | | 37 000.00 | 76 146 452.00 |
I3 DECREASES Total Financial Fixed Assets | | | 75 750 932.00 | |
I4 DECREASES Grand Total | | | 76 183 452.00 | |
IO DECREASES Total including other intangible assets | | | 432 520.00 | |
KD ACQUISITIONS Total including other intangible assets | 432 520.00 | | | 432 520.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 75 713 932.00 | | 37 000.00 | 75 713 932.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 174 384.00 | 111 471.00 | | 174 384.00 |
6A on fixed assets – intangible | 432 520.00 | | | 432 520.00 |
6T Receivables | 36 841.00 | | 20 930.00 | 36 841.00 |
6X Other provisions for depreciation | 72 336.00 | | | 72 336.00 |
7B Total provisions for depreciation | 2 945 372.00 | | 180 930.00 | 2 945 372.00 |
7C Grand total | 3 119 757.00 | 111 471.00 | 180 930.00 | 3 119 757.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | | 20 930.00 | |
UJ - Exceptional | | 111 471.00 | 160 000.00 | |
| |
| 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 | 7 416.00 | 7 416.00 | | 7 416.00 |
8E Income Taxes | 3 952.00 | 3 952.00 | | 3 952.00 |
8J Fixed Asset Liabilities and Related Accounts | 51 000.00 | 51 000.00 | | 51 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 37 000.00 | 37 000.00 | | 37 000.00 |
VA Doubtful or disputed receivables | 17 501.00 | 17 501.00 | | 17 501.00 |
VC Group and associates | 1 275 765.00 | 1 275 765.00 | | 1 275 765.00 |
VI Group and Associates | 75 332 384.00 | 75 332 384.00 | | 75 332 384.00 |
VM Income taxes | 2 824 076.00 | 2 824 076.00 | | 2 824 076.00 |
VP Miscellaneous | 3 700.00 | 3 700.00 | | 3 700.00 |
VQ Other Taxes, Duties, and Similar Debts | 37.00 | 37.00 | | 37.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 72 335.00 | 72 335.00 | | 72 335.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 193 380.00 | 4 193 380.00 | | 4 193 380.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 75 431 789.00 | 75 431 789.00 | | 75 431 789.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 37.00 | | | 37.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 12 502.00 | 9 464.00 | | 12 502.00 |
ST Other accounts | 13 329.00 | 12 747.00 | | 13 329.00 |
YT Subcontracting | 102.00 | 65.00 | | 102.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 37.00 | | | 37.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 25 933.00 | 22 277.00 | | 25 933.00 |
