| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 5 810 112.00 | | 5 810 112.00 | 5 810 112.00 |
BH Other financial assets | 18 881.00 | 3 048.00 | 15 832.00 | 18 881.00 |
BJ TOTAL (I) | 18 591 914.00 | 8 601 867.00 | 9 990 046.00 | 18 591 914.00 |
BX Customers and related accounts | 1 128.00 | | 1 128.00 | 1 128.00 |
BZ Other receivables | 17 226 935.00 | | 17 226 935.00 | 17 226 935.00 |
CF Cash and cash equivalents | 384.00 | | 384.00 | 384.00 |
CH Prepaid expenses | 5 818.00 | | 5 818.00 | 5 818.00 |
CJ TOTAL (II) | 17 234 268.00 | | 17 234 268.00 | 17 234 268.00 |
CO Grand total (0 to V) | 35 826 182.00 | 8 601 867.00 | 27 224 315.00 | 35 826 182.00 |
CU Other investments | 12 762 920.00 | 8 598 818.00 | 4 164 102.00 | 12 762 920.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 400 105.00 | 11 400 105.00 | | 11 400 105.00 |
DB Share, merger, contribution premiums, etc. | 1 475 134.00 | 1 475 134.00 | | 1 475 134.00 |
DD Legal reserve (1) | 622 891.00 | 622 891.00 | | 622 891.00 |
DF Regulated reserves (1) | 262 034.00 | 262 034.00 | | 262 034.00 |
DG Other reserves | 8 586 191.00 | 8 586 191.00 | | 8 586 191.00 |
DH Retained earnings | -1 005 997.00 | -994 054.00 | | -1 005 997.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 129 607.00 | -11 943.00 | | 129 607.00 |
DL TOTAL (I) | 21 469 966.00 | 21 340 359.00 | | 21 469 966.00 |
DP Provisions for Risks | 1 271 613.00 | 1 271 613.00 | | 1 271 613.00 |
DR TOTAL (IV) | 1 271 613.00 | 1 271 613.00 | | 1 271 613.00 |
DU Loans and Debts from Credit Institutions (3) | 1 910.00 | | | 1 910.00 |
DX Trade payables and related accounts | 625 053.00 | 556 950.00 | | 625 053.00 |
DY Tax and social security liabilities | 179 448.00 | 26 075.00 | | 179 448.00 |
EA Other liabilities | 3 676 323.00 | 1 837 492.00 | | 3 676 323.00 |
EC TOTAL (IV) | 4 482 735.00 | 2 420 517.00 | | 4 482 735.00 |
EE Grand total (I to V) | 27 224 315.00 | 25 032 490.00 | | 27 224 315.00 |
EG Accrued income and payables due within one year | 4 482 735.00 | 2 420 517.00 | | 4 482 735.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 652 000.00 | | 652 000.00 | 652 000.00 |
FJ Net sales | 652 000.00 | | 652 000.00 | 652 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 132.00 | |
FR Total operating income (I) | | | 656 132.00 | |
FW Other purchases and external expenses | | | 621 121.00 | |
FX Taxes, duties, and similar payments | | | 9 859.00 | |
GE Other Expenses | | | 2 437.00 | |
GF Total Operating Expenses (II) | | | 633 417.00 | |
GG - OPERATING RESULT (I - II) | | | 22 714.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 88 064.00 | |
GL Other interest and similar income | | | 67 727.00 | |
GP Total financial income (V) | | | 155 791.00 | |
GR Interest and similar expenses | | | 6 120.00 | |
GU Total financial expenses (VI) | | | 6 120.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 149 670.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 172 385.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 695.00 | 2 354.00 | | 1 695.00 |
HA Exceptional income from management transactions | 2.00 | 856.00 | | 2.00 |
HB Exceptional income from capital transactions | | 161 596.00 | | |
HC Reversals of provisions and transfers of expenses | 172 825.00 | 1 639 970.00 | | 172 825.00 |
HD Total exceptional income (VII) | 172 827.00 | 1 802 422.00 | | 172 827.00 |
HE Exceptional expenses on management operations | 1.00 | 78.00 | | 1.00 |
HF Exceptional expenses on capital transactions | 50 003.00 | 161 596.00 | | 50 003.00 |
HG Exceptional depreciation and provisions | | 1 885 266.00 | | |
HH Total exceptional expenses (VIII) | 50 004.00 | 2 046 939.00 | | 50 004.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 122 822.00 | -244 516.00 | | 122 822.00 |
HK Income tax | 165 601.00 | 15 509.00 | | 165 601.00 |
HL TOTAL REVENUE (I + III + V + VII) | 984 751.00 | 2 660 600.00 | | 984 751.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 855 144.00 | 2 672 543.00 | | 855 144.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 129 607.00 | -11 943.00 | | 129 607.00 |
| |
| 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 | 19 739 612.00 | | 46 612.00 | 19 739 612.00 |
I3 DECREASES Total Financial Fixed Assets | | 903 298.00 | 18 591 914.00 | |
I4 DECREASES Grand Total | | 1 194 310.00 | 18 591 914.00 | |
IO DECREASES Total including other intangible assets | | 251 108.00 | | |
IY DECREASES Total Tangible Fixed Assets | | 39 903.00 | | |
KD ACQUISITIONS Total including other intangible assets | 251 108.00 | | | 251 108.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 39 903.00 | | | 39 903.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 448 600.00 | | 46 612.00 | 19 448 600.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 291 012.00 | | 291 012.00 | 291 012.00 |
PE DEPRECIATION Total including other intangible assets | 251 108.00 | | 251 108.00 | 251 108.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 39 903.00 | | 39 903.00 | 39 903.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 3 048.00 | | | 3 048.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 1 271 613.00 | | | 1 271 613.00 |
6T Receivables | 2 437.00 | | 2 437.00 | 2 437.00 |
7B Total provisions for depreciation | 8 777 129.00 | | 175 262.00 | 8 777 129.00 |
7C Grand total | 10 048 742.00 | | 175 262.00 | 10 048 742.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | | 2 437.00 | |
UJ - Exceptional | | | 172 825.00 | |
| |
| 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 | 625 053.00 | 625 053.00 | | 625 053.00 |
8E Income Taxes | 175 919.00 | 175 919.00 | | 175 919.00 |
UL Receivables related to investments | 5 810 112.00 | 5 810 112.00 | | 5 810 112.00 |
UT Other financial assets | 18 881.00 | 18 881.00 | | 18 881.00 |
UX Other trade receivables | 1 128.00 | 1 128.00 | | 1 128.00 |
VB VAT | 68 168.00 | 68 168.00 | | 68 168.00 |
VC Group and associates | 16 730 774.00 | 16 730 774.00 | | 16 730 774.00 |
VG Loans with a maturity of up to one year at origin | 1 910.00 | 1 910.00 | | 1 910.00 |
VI Group and Associates | 3 676 323.00 | 3 676 323.00 | | 3 676 323.00 |
VM Income taxes | 374 128.00 | 374 128.00 | | 374 128.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 421.00 | 3 421.00 | | 3 421.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 53 865.00 | 53 865.00 | | 53 865.00 |
VS Prepaid expenses | 5 818.00 | 5 818.00 | | 5 818.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 062 877.00 | 23 062 877.00 | | 23 062 877.00 |
VW VAT | 108.00 | 108.00 | | 108.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 482 735.00 | 4 482 735.00 | | 4 482 735.00 |
| |
| 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 | 5 702.00 | 6 532.00 | | 5 702.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 24 739.00 | 25 968.00 | | 24 739.00 |
ST Other accounts | 535 487.00 | 507 724.00 | | 535 487.00 |
XQ Rental, rental and co-ownership charges | 60 894.00 | 60 894.00 | | 60 894.00 |
YW Business tax | 4 157.00 | 5 570.00 | | 4 157.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 9 859.00 | 12 102.00 | | 9 859.00 |
YY Amount of VAT collected | 150 631.00 | 110 871.00 | | 150 631.00 |
YZ Total deductible VAT on goods and services | 214 398.00 | 16 860.00 | | 214 398.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 621 121.00 | 594 586.00 | | 621 121.00 |
