| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 101 241.00 | | 101 241.00 | 101 241.00 |
AH Goodwill | 597 933.00 | | 597 933.00 | 597 933.00 |
AT Other tangible assets | 2 024.00 | 738.00 | 1 286.00 | 2 024.00 |
BB Receivables related to investments | 1 672 701.00 | | 1 672 701.00 | 1 672 701.00 |
BH Other financial assets | 2 112.00 | | 2 112.00 | 2 112.00 |
BJ TOTAL (I) | 23 450 329.00 | 2 731 131.00 | 20 719 198.00 | 23 450 329.00 |
BX Customers and related accounts | 533 815.00 | | 533 815.00 | 533 815.00 |
BZ Other receivables | 1 502 294.00 | | 1 502 294.00 | 1 502 294.00 |
CF Cash and cash equivalents | 335 486.00 | | 335 486.00 | 335 486.00 |
CH Prepaid expenses | 1 005.00 | | 1 005.00 | 1 005.00 |
CJ TOTAL (II) | 2 372 599.00 | | 2 372 599.00 | 2 372 599.00 |
CO Grand total (0 to V) | 25 822 928.00 | 2 731 131.00 | 23 091 798.00 | 25 822 928.00 |
CP Shares due in less than one year | 1 674 812.00 | | | 1 674 812.00 |
CU Other investments | 21 074 318.00 | 2 730 393.00 | 18 343 925.00 | 21 074 318.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 000 000.00 | 12 000 000.00 | | 12 000 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | -5 272 838.00 | -765 225.00 | | -5 272 838.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 527 448.00 | -4 507 614.00 | | 527 448.00 |
DL TOTAL (I) | 7 258 610.00 | 6 731 162.00 | | 7 258 610.00 |
DN Conditional advances | 9 362 999.00 | 9 362 999.00 | | 9 362 999.00 |
DO TOTAL (II) | 9 362 999.00 | 9 362 999.00 | | 9 362 999.00 |
DP Provisions for Risks | 2 223 843.00 | 2 213 593.00 | | 2 223 843.00 |
DQ Provisions for Expenses | | 620 000.00 | | |
DR TOTAL (IV) | 2 223 843.00 | 2 833 593.00 | | 2 223 843.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 018 436.00 | 1 782 490.00 | | 3 018 436.00 |
DX Trade payables and related accounts | 60 656.00 | 60 093.00 | | 60 656.00 |
DY Tax and social security liabilities | 363 866.00 | 260 715.00 | | 363 866.00 |
DZ Fixed asset liabilities and related accounts | 222 413.00 | 277 876.00 | | 222 413.00 |
EA Other liabilities | 580 976.00 | 153 248.00 | | 580 976.00 |
EC TOTAL (IV) | 4 246 346.00 | 2 534 422.00 | | 4 246 346.00 |
EE Grand total (I to V) | 23 091 798.00 | 21 462 176.00 | | 23 091 798.00 |
EG Accrued income and payables due within one year | 4 246 346.00 | 2 375 700.00 | | 4 246 346.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 504 082.00 | | 1 504 082.00 | 1 504 082.00 |
FJ Net sales | 1 504 082.00 | | 1 504 082.00 | 1 504 082.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 151 903.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 1 655 994.00 | |
FW Other purchases and external expenses | | | 230 560.00 | |
FX Taxes, duties, and similar payments | | | 68 145.00 | |
FY Salaries and Wages | | | 1 051 529.00 | |
FZ Social Security Contributions | | | 305 346.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 405.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 1 655 994.00 | |
GL Other interest and similar income | | | 15.00 | |
GP Total financial income (V) | | | 15.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 15.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 895.00 | 16 668.00 | | 3 895.00 |
HA Exceptional income from management transactions | 50 647.00 | 91 583.00 | | 50 647.00 |
HC Reversals of provisions and transfers of expenses | 667 026.00 | 139 885.00 | | 667 026.00 |
HD Total exceptional income (VII) | 717 673.00 | 231 468.00 | | 717 673.00 |
HF Exceptional expenses on capital transactions | 245.00 | 2 308 777.00 | | 245.00 |
HG Exceptional depreciation and provisions | 205 284.00 | 2 434 678.00 | | 205 284.00 |
HH Total exceptional expenses (VIII) | 205 529.00 | 4 743 455.00 | | 205 529.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 512 144.00 | -4 511 987.00 | | 512 144.00 |
HK Income tax | -15 289.00 | | | -15 289.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 373 682.00 | 1 378 280.00 | | 2 373 682.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 846 234.00 | 5 885 894.00 | | 1 846 234.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 527 448.00 | -4 507 614.00 | | 527 448.00 |
| |
| 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 | 22 716 520.00 | | 683 680.00 | 22 716 520.00 |
I3 DECREASES Total Financial Fixed Assets | | -50 129.00 | 22 749 131.00 | |
I4 DECREASES Grand Total | | -50 129.00 | 23 450 329.00 | |
IO DECREASES Total including other intangible assets | | | 699 174.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 024.00 | |
KD ACQUISITIONS Total including other intangible assets | 699 174.00 | | | 699 174.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 024.00 | | | 2 024.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 22 015 322.00 | | 683 680.00 | 22 015 322.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 333.00 | 405.00 | | 333.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 333.00 | 405.00 | | 333.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 26 500.00 | | | 26 500.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 2 833 593.00 | 205 284.00 | 815 034.00 | 2 833 593.00 |
7B Total provisions for depreciation | 2 730 393.00 | | | 2 730 393.00 |
7C Grand total | 5 563 986.00 | 205 284.00 | 815 034.00 | 5 563 986.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | | 148 008.00 | |
UJ - Exceptional | | 205 284.00 | 667 026.00 | |
| |
| 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 | 60 656.00 | 60 656.00 | | 60 656.00 |
8C Staff and Related Accounts | 91 539.00 | 91 539.00 | | 91 539.00 |
8D Social Security and Other Social Organizations | 61 474.00 | 61 474.00 | | 61 474.00 |
8J Fixed Asset Liabilities and Related Accounts | 222 413.00 | 222 413.00 | | 222 413.00 |
8K Other liabilities (including liabilities related to repo transactions) | 580 976.00 | 580 976.00 | | 580 976.00 |
UL Receivables related to investments | 1 672 701.00 | 1 672 701.00 | | 1 672 701.00 |
UT Other financial assets | 2 112.00 | 2 112.00 | | 2 112.00 |
UX Other trade receivables | 533 815.00 | 533 815.00 | | 533 815.00 |
UZ Social Security, other social security organizations | 816.00 | 816.00 | | 816.00 |
VB VAT | 113 550.00 | 113 550.00 | | 113 550.00 |
VI Group and Associates | 3 018 436.00 | 3 018 436.00 | | 3 018 436.00 |
VJ Loans taken out during the year | 9 837 813.00 | | | 9 837 813.00 |
VK Loans repaid during the year | 9 837 813.00 | | | 9 837 813.00 |
VM Income taxes | 39 048.00 | 39 048.00 | | 39 048.00 |
VN Other taxes, similar payments | 1 348 880.00 | 1 348 880.00 | | 1 348 880.00 |
VQ Other Taxes, Duties, and Similar Debts | 64 557.00 | 64 557.00 | | 64 557.00 |
VS Prepaid expenses | 1 005.00 | 1 005.00 | | 1 005.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 711 926.00 | 3 711 926.00 | | 3 711 926.00 |
VW VAT | 146 297.00 | 146 297.00 | | 146 297.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 246 346.00 | 4 246 346.00 | | 4 246 346.00 |
