| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 15 211 294.00 | | 15 211 294.00 | 15 211 294.00 |
BJ TOTAL (I) | 44 344 743.00 | | 44 344 743.00 | 44 344 743.00 |
BZ Other receivables | 8 147 090.00 | | 8 147 090.00 | 8 147 090.00 |
CF Cash and cash equivalents | 75 333.00 | | 75 333.00 | 75 333.00 |
CJ TOTAL (II) | 8 222 424.00 | | 8 222 424.00 | 8 222 424.00 |
CO Grand total (0 to V) | 52 567 167.00 | | 52 567 167.00 | 52 567 167.00 |
CP Shares due in less than one year | 15 211 294.00 | | | 15 211 294.00 |
CU Other investments | 29 133 449.00 | | 29 133 449.00 | 29 133 449.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 170 000.00 | 11 170 000.00 | | 11 170 000.00 |
DB Share, merger, contribution premiums, etc. | 4 564 162.00 | 4 564 162.00 | | 4 564 162.00 |
DD Legal reserve (1) | 365 463.00 | 285 390.00 | | 365 463.00 |
DH Retained earnings | 6 716 057.00 | 5 194 678.00 | | 6 716 057.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 021 181.00 | 1 601 452.00 | | 11 021 181.00 |
DL TOTAL (I) | 33 836 864.00 | 22 815 682.00 | | 33 836 864.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 869 000.00 | 5 891 767.00 | | 4 869 000.00 |
DX Trade payables and related accounts | 27 966.00 | 19 248.00 | | 27 966.00 |
DY Tax and social security liabilities | 3 863 337.00 | | | 3 863 337.00 |
EA Other liabilities | 9 970 000.00 | 8 730 000.00 | | 9 970 000.00 |
EC TOTAL (IV) | 18 730 303.00 | 14 641 015.00 | | 18 730 303.00 |
EE Grand total (I to V) | 52 567 167.00 | 37 456 697.00 | | 52 567 167.00 |
EI Including equity loans | 4 869 000.00 | | | 4 869 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 24 418.00 | |
GF Total Operating Expenses (II) | | | 24 418.00 | |
GG - OPERATING RESULT (I - II) | | | -24 418.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 15 211 294.00 | |
GP Total financial income (V) | | | 15 211 294.00 | |
GR Interest and similar expenses | | | 133 219.00 | |
GU Total financial expenses (VI) | | | 133 219.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 15 078 075.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 053 656.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 032 474.00 | 145 923.00 | | 4 032 474.00 |
HL TOTAL REVENUE (I + III + V + VII) | 15 211 294.00 | 2 064 424.00 | | 15 211 294.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 190 112.00 | 462 972.00 | | 4 190 112.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 021 181.00 | 1 601 452.00 | | 11 021 181.00 |
| |
| 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 | 31 197 874.00 | | 13 146 869.00 | 31 197 874.00 |
I3 DECREASES Total Financial Fixed Assets | | | 44 344 743.00 | |
I4 DECREASES Grand Total | | | 44 344 743.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 31 197 874.00 | | 13 146 869.00 | 31 197 874.00 |
| |
| 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 | 4 869 000.00 | | 4 869 000.00 | 4 869 000.00 |
8B Suppliers and Related Accounts | 27 966.00 | 27 966.00 | | 27 966.00 |
8E Income Taxes | 3 863 337.00 | 3 863 337.00 | | 3 863 337.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 970 000.00 | 9 970 000.00 | | 9 970 000.00 |
UL Receivables related to investments | 15 211 294.00 | 15 211 294.00 | | 15 211 294.00 |
VC Group and associates | 8 147 091.00 | 8 147 091.00 | | 8 147 091.00 |
VK Loans repaid during the year | 890 000.00 | | | 890 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 358 385.00 | 23 358 385.00 | | 23 358 385.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 730 304.00 | 13 861 304.00 | 4 869 000.00 | 18 730 304.00 |
