| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 049 323.00 | | 1 049 323.00 | 1 049 323.00 |
BJ TOTAL (I) | 8 043 152.00 | | 8 043 152.00 | 8 043 152.00 |
BZ Other receivables | 17 951.00 | | 17 951.00 | 17 951.00 |
CF Cash and cash equivalents | 31 533.00 | | 31 533.00 | 31 533.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 49 484.00 | | 49 484.00 | 49 484.00 |
CO Grand total (0 to V) | 8 092 637.00 | | 8 092 637.00 | 8 092 637.00 |
CP Shares due in less than one year | 1 049 323.00 | | | 1 049 323.00 |
CU Other investments | 6 993 830.00 | | 6 993 830.00 | 6 993 830.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 450 000.00 | 450 000.00 | | 450 000.00 |
DD Legal reserve (1) | 45 000.00 | 45 000.00 | | 45 000.00 |
DG Other reserves | 5 058 369.00 | 4 606 678.00 | | 5 058 369.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 894 024.00 | 851 692.00 | | 894 024.00 |
DK Regulated provisions | 47 579.00 | 44 108.00 | | 47 579.00 |
DL TOTAL (I) | 6 494 972.00 | 5 997 477.00 | | 6 494 972.00 |
DU Loans and Debts from Credit Institutions (3) | 503 015.00 | 1 244 596.00 | | 503 015.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 085 682.00 | 776 346.00 | | 1 085 682.00 |
DX Trade payables and related accounts | 8 919.00 | 12 400.00 | | 8 919.00 |
DY Tax and social security liabilities | | 6 075.00 | | |
EA Other liabilities | 49.00 | | | 49.00 |
EC TOTAL (IV) | 1 597 665.00 | 2 039 416.00 | | 1 597 665.00 |
EE Grand total (I to V) | 8 092 637.00 | 8 036 893.00 | | 8 092 637.00 |
EG Accrued income and payables due within one year | 1 266 179.00 | 1 538 305.00 | | 1 266 179.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 149.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 16 169.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 16 169.00 | |
GG - OPERATING RESULT (I - II) | | | -16 169.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 952 658.00 | |
GL Other interest and similar income | | | 12 912.00 | |
GP Total financial income (V) | | | 965 570.00 | |
GR Interest and similar expenses | | | 42 817.00 | |
GU Total financial expenses (VI) | | | 42 817.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 922 754.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 906 585.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 3 471.00 | 3 550.00 | | 3 471.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 471.00 | -3 550.00 | | -3 471.00 |
HK Income tax | 9 090.00 | -386.00 | | 9 090.00 |
HL TOTAL REVENUE (I + III + V + VII) | 965 570.00 | 934 028.00 | | 965 570.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 71 547.00 | 82 336.00 | | 71 547.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 894 024.00 | 851 692.00 | | 894 024.00 |
| |
| 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 | 7 980 382.00 | | 1 132 876.00 | 7 980 382.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 070 106.00 | 8 043 152.00 | |
I4 DECREASES Grand Total | | 1 070 106.00 | 8 043 152.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 980 382.00 | | 1 132 876.00 | 7 980 382.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 44 108.00 | 3 471.00 | | 44 108.00 |
7C Grand total | 44 108.00 | 3 471.00 | | 44 108.00 |
UJ - Exceptional | | 3 471.00 | | |
| |
| 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 | 8 919.00 | 8 919.00 | | 8 919.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 085 731.00 | 1 085 731.00 | | 1 085 731.00 |
UL Receivables related to investments | 1 049 323.00 | 1 049 323.00 | | 1 049 323.00 |
UX Other trade receivables | 17 951.00 | 17 951.00 | | 17 951.00 |
VH Loans with a maturity of more than one year at origin | 503 015.00 | 171 529.00 | 331 486.00 | 503 015.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 067 274.00 | 1 067 274.00 | | 1 067 274.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 597 665.00 | 1 266 179.00 | 331 486.00 | 1 597 665.00 |
