| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 700 708.00 | | 2 700 708.00 | 2 700 708.00 |
BJ TOTAL (I) | 36 090 593.00 | 584 570.00 | 35 506 023.00 | 36 090 593.00 |
BZ Other receivables | 319 143.00 | | 319 143.00 | 319 143.00 |
CF Cash and cash equivalents | 8 248 441.00 | | 8 248 441.00 | 8 248 441.00 |
CJ TOTAL (II) | 8 567 585.00 | | 8 567 585.00 | 8 567 585.00 |
CO Grand total (0 to V) | 44 658 178.00 | 584 570.00 | 44 073 608.00 | 44 658 178.00 |
CU Other investments | 33 389 885.00 | 584 570.00 | 32 805 316.00 | 33 389 885.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 34 800 000.00 | 34 800 000.00 | | 34 800 000.00 |
DD Legal reserve (1) | 1 761 172.00 | 1 625 083.00 | | 1 761 172.00 |
DG Other reserves | 4 345 802.00 | 1 760 102.00 | | 4 345 802.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 447 485.00 | 2 721 790.00 | | 2 447 485.00 |
DL TOTAL (I) | 43 354 459.00 | 40 906 974.00 | | 43 354 459.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 222.00 | 5 222.00 | | 5 222.00 |
DX Trade payables and related accounts | 9 600.00 | 12 100.00 | | 9 600.00 |
EA Other liabilities | 704 327.00 | 409 171.00 | | 704 327.00 |
EC TOTAL (IV) | 719 149.00 | 426 493.00 | | 719 149.00 |
EE Grand total (I to V) | 44 073 608.00 | 41 333 467.00 | | 44 073 608.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 16 257.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 16 257.00 | |
GG - OPERATING RESULT (I - II) | | | -16 257.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 189 657.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 3 189 657.00 | |
GQ Financial allocations to depreciation and provisions | | | 21 588.00 | |
GU Total financial expenses (VI) | | | 21 588.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 168 069.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 151 812.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 104.00 | | |
HD Total exceptional income (VII) | | 104.00 | | |
HE Exceptional expenses on management operations | | 5 287.00 | | |
HF Exceptional expenses on capital transactions | | 50.00 | | |
HH Total exceptional expenses (VIII) | | 5 337.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -5 233.00 | | |
HK Income tax | 704 327.00 | 403 884.00 | | 704 327.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 189 657.00 | 3 200 495.00 | | 3 189 657.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 742 172.00 | 478 705.00 | | 742 172.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 447 485.00 | 2 721 790.00 | | 2 447 485.00 |
| |
| 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 | 36 590 271.00 | | 2 700 707.00 | 36 590 271.00 |
I3 DECREASES Total Financial Fixed Assets | 3 200 385.00 | | 36 090 593.00 | 3 200 385.00 |
I4 DECREASES Grand Total | 3 200 385.00 | | 36 090 593.00 | 3 200 385.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 36 590 271.00 | | 2 700 707.00 | 36 590 271.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 562 982.00 | 21 588.00 | | 562 982.00 |
7C Grand total | 562 982.00 | 21 588.00 | | 562 982.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 21 588.00 | | |
| |
| 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 | 5 222.00 | 5 222.00 | | 5 222.00 |
8B Suppliers and Related Accounts | 9 600.00 | 9 600.00 | | 9 600.00 |
UL Receivables related to investments | 2 700 708.00 | 2 700 708.00 | | 2 700 708.00 |
VI Group and Associates | 704 327.00 | 704 327.00 | | 704 327.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 319 143.00 | | 319 143.00 | 319 143.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 019 851.00 | 2 700 708.00 | 319 143.00 | 3 019 851.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 719 149.00 | 719 149.00 | | 719 149.00 |
