| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 296 147.00 | | 1 296 147.00 | 1 296 147.00 |
BH Other financial assets | 6 479.00 | | 6 479.00 | 6 479.00 |
BJ TOTAL (I) | 3 740 292.00 | | 3 740 292.00 | 3 740 292.00 |
BZ Other receivables | 139 265.00 | | 139 265.00 | 139 265.00 |
CF Cash and cash equivalents | 9 463.00 | | 9 463.00 | 9 463.00 |
CJ TOTAL (II) | 148 728.00 | | 148 728.00 | 148 728.00 |
CO Grand total (0 to V) | 3 889 020.00 | | 3 889 020.00 | 3 889 020.00 |
CP Shares due in less than one year | 6 479.00 | | | 6 479.00 |
CU Other investments | 2 437 665.00 | | 2 437 665.00 | 2 437 665.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 77 792.00 | 77 792.00 | | 77 792.00 |
DB Share, merger, contribution premiums, etc. | 1 480 974.00 | 1 480 974.00 | | 1 480 974.00 |
DD Legal reserve (1) | 7 779.00 | 7 779.00 | | 7 779.00 |
DG Other reserves | 1 473 873.00 | 1 391 847.00 | | 1 473 873.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 46 188.00 | 82 026.00 | | 46 188.00 |
DL TOTAL (I) | 3 086 607.00 | 3 040 419.00 | | 3 086 607.00 |
DV Miscellaneous Loans and Financial Debts (4) | 798 803.00 | 901 725.00 | | 798 803.00 |
DX Trade payables and related accounts | 3 610.00 | 2 444.00 | | 3 610.00 |
EC TOTAL (IV) | 802 413.00 | 904 169.00 | | 802 413.00 |
EE Grand total (I to V) | 3 889 020.00 | 3 944 588.00 | | 3 889 020.00 |
EG Accrued income and payables due within one year | 5 062.00 | 191 990.00 | | 5 062.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 109.00 | |
FX Taxes, duties, and similar payments | | | 92.00 | |
GF Total Operating Expenses (II) | | | 5 201.00 | |
GG - OPERATING RESULT (I - II) | | | -5 201.00 | |
GL Other interest and similar income | | | 15 769.00 | |
GP Total financial income (V) | | | 15 769.00 | |
GR Interest and similar expenses | | | 9 356.00 | |
GU Total financial expenses (VI) | | | 9 356.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 414.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 213.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -44 975.00 | -79 983.00 | | -44 975.00 |
HL TOTAL REVENUE (I + III + V + VII) | 15 769.00 | 17 129.00 | | 15 769.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -30 419.00 | -64 897.00 | | -30 419.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 46 188.00 | 82 026.00 | | 46 188.00 |
| |
| 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 | 3 719 109.00 | | 65 769.00 | 3 719 109.00 |
I3 DECREASES Total Financial Fixed Assets | | 44 587.00 | 3 740 292.00 | |
I4 DECREASES Grand Total | | 44 587.00 | 3 740 292.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 719 109.00 | | 65 769.00 | 3 719 109.00 |
| |
| 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 | 678 076.00 | | 678 076.00 | 678 076.00 |
8B Suppliers and Related Accounts | 3 610.00 | 3 610.00 | | 3 610.00 |
UL Receivables related to investments | 1 296 147.00 | | 1 296 147.00 | 1 296 147.00 |
UT Other financial assets | 6 479.00 | 6 479.00 | | 6 479.00 |
VC Group and associates | 29 275.00 | 29 275.00 | | 29 275.00 |
VI Group and Associates | 120 727.00 | 1 452.00 | 119 274.00 | 120 727.00 |
VJ Loans taken out during the year | 85 203.00 | | | 85 203.00 |
VM Income taxes | 109 990.00 | 109 990.00 | | 109 990.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 441 892.00 | 145 744.00 | 1 296 147.00 | 1 441 892.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 802 413.00 | 5 062.00 | 797 351.00 | 802 413.00 |
