| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 3 077 601.00 | 3 749.00 | 3 073 852.00 | 3 077 601.00 |
BH Other financial assets | 196 345.00 | | 196 345.00 | 196 345.00 |
BJ TOTAL (I) | 45 950 109.00 | 3 749.00 | 45 946 360.00 | 45 950 109.00 |
CF Cash and cash equivalents | 54 111.00 | | 54 111.00 | 54 111.00 |
CJ TOTAL (II) | 54 111.00 | | 54 111.00 | 54 111.00 |
CO Grand total (0 to V) | 46 004 221.00 | 3 749.00 | 46 000 472.00 | 46 004 221.00 |
CU Other investments | 42 676 162.00 | | 42 676 162.00 | 42 676 162.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 27 986 480.00 | 27 986 480.00 | | 27 986 480.00 |
DB Share, merger, contribution premiums, etc. | 745 490.00 | 745 490.00 | | 745 490.00 |
DD Legal reserve (1) | 2 798 648.00 | 2 798 648.00 | | 2 798 648.00 |
DE Statutory or contractual reserves | 168 928.00 | 168 928.00 | | 168 928.00 |
DG Other reserves | 5 962 375.00 | 6 043 714.00 | | 5 962 375.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 059.00 | 305 223.00 | | 17 059.00 |
DL TOTAL (I) | 37 678 981.00 | 38 048 484.00 | | 37 678 981.00 |
DU Loans and Debts from Credit Institutions (3) | 3 901 215.00 | | | 3 901 215.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 400 012.00 | 6 892 893.00 | | 4 400 012.00 |
DX Trade payables and related accounts | 16 370.00 | 18 585.00 | | 16 370.00 |
DY Tax and social security liabilities | 3 893.00 | | | 3 893.00 |
EA Other liabilities | | 200 000.00 | | |
EC TOTAL (IV) | 8 321 491.00 | 7 111 478.00 | | 8 321 491.00 |
EE Grand total (I to V) | 46 000 472.00 | 45 159 963.00 | | 46 000 472.00 |
EI Including equity loans | 4 400 012.00 | | | 4 400 012.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 238.00 | |
FR Total operating income (I) | | | 238.00 | |
FW Other purchases and external expenses | | | 25 658.00 | |
FX Taxes, duties, and similar payments | | | 3 893.00 | |
GF Total Operating Expenses (II) | | | 29 551.00 | |
GG - OPERATING RESULT (I - II) | | | -29 313.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GK Income from other securities and fixed asset receivables | | | 89 667.00 | |
GL Other interest and similar income | | | | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 89 667.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 871.00 | |
GR Interest and similar expenses | | | 31 864.00 | |
GU Total financial expenses (VI) | | | 34 735.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 54 932.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 618.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 8 559.00 | 45 898.00 | | 8 559.00 |
HL TOTAL REVENUE (I + III + V + VII) | 89 905.00 | 453 671.00 | | 89 905.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 72 846.00 | 148 448.00 | | 72 846.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 059.00 | 305 223.00 | | 17 059.00 |
| |
| 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 | 45 144 880.00 | | 3 956 152.00 | 45 144 880.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 150 922.00 | 45 950 109.00 | |
I4 DECREASES Grand Total | | 3 150 922.00 | 45 950 109.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 45 144 880.00 | | 3 956 152.00 | 45 144 880.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 878.00 | 2 871.00 | | 878.00 |
7B Total provisions for depreciation | 878.00 | 2 871.00 | | 878.00 |
7C Grand total | 878.00 | 2 871.00 | | 878.00 |
UG - Financial | | 2 871.00 | | |
| |
| 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 | 16 370.00 | 16 370.00 | | 16 370.00 |
UT Other financial assets | 196 345.00 | | 196 345.00 | 196 345.00 |
VG Loans with a maturity of up to one year at origin | 3 900 998.00 | 387 931.00 | 1 522 594.00 | 3 900 998.00 |
VH Loans with a maturity of more than one year at origin | 216.00 | 216.00 | | 216.00 |
VI Group and Associates | 4 400 012.00 | 31 647.00 | 4 368 365.00 | 4 400 012.00 |
VJ Loans taken out during the year | 3 900 002.00 | | | 3 900 002.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 893.00 | 3 893.00 | | 3 893.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 196 345.00 | | 196 345.00 | 196 345.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 321 490.00 | 440 058.00 | 5 890 959.00 | 8 321 490.00 |
