| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 50 847 639.00 | 4 512 323.00 | 46 335 316.00 | 50 847 639.00 |
BJ TOTAL (I) | 50 847 639.00 | 4 512 323.00 | 46 335 316.00 | 50 847 639.00 |
BZ Other receivables | 87 475 904.00 | | 87 475 904.00 | 87 475 904.00 |
CJ TOTAL (II) | 87 475 904.00 | | 87 475 904.00 | 87 475 904.00 |
CO Grand total (0 to V) | 138 323 543.00 | 4 512 323.00 | 133 811 220.00 | 138 323 543.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 17 853 928.00 | 17 853 928.00 | | 17 853 928.00 |
DB Share, merger, contribution premiums, etc. | 33 898 573.00 | 33 898 573.00 | | 33 898 573.00 |
DD Legal reserve (1) | 4 940 753.00 | 4 940 753.00 | | 4 940 753.00 |
DH Retained earnings | 75 522 294.00 | 77 868 928.00 | | 75 522 294.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 436 516.00 | -2 346 634.00 | | 1 436 516.00 |
DL TOTAL (I) | 133 652 064.00 | 132 215 548.00 | | 133 652 064.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 745 406.00 | | |
DX Trade payables and related accounts | 53 684.00 | 27 704.00 | | 53 684.00 |
DY Tax and social security liabilities | 105 472.00 | 1 261.00 | | 105 472.00 |
EC TOTAL (IV) | 159 156.00 | 774 371.00 | | 159 156.00 |
EE Grand total (I to V) | 133 811 220.00 | 132 989 918.00 | | 133 811 220.00 |
EG Accrued income and payables due within one year | 159 156.00 | 774 371.00 | | 159 156.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 42 885.00 | |
GF Total Operating Expenses (II) | | | 42 885.00 | |
GG - OPERATING RESULT (I - II) | | | -42 884.00 | |
GL Other interest and similar income | | | 1 794 996.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 1 794 996.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 211 385.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | 211 385.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 583 611.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 540 727.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 261.00 | | | 1 261.00 |
HB Exceptional income from capital transactions | | 2 222 787.00 | | |
HD Total exceptional income (VII) | 1 261.00 | 2 222 787.00 | | 1 261.00 |
HF Exceptional expenses on capital transactions | | 3 253 215.00 | | |
HH Total exceptional expenses (VIII) | | 3 253 215.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 261.00 | -1 030 428.00 | | 1 261.00 |
HK Income tax | 105 472.00 | | | 105 472.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 796 258.00 | 5 469 243.00 | | 1 796 258.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 359 742.00 | 7 815 877.00 | | 359 742.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 436 516.00 | -2 346 634.00 | | 1 436 516.00 |
| |
| 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 | 50 847 639.00 | | | 50 847 639.00 |
I3 DECREASES Total Financial Fixed Assets | | | 50 847 639.00 | |
I4 DECREASES Grand Total | | | 50 847 639.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 50 847 639.00 | | | 50 847 639.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 4 512 323.00 | | | 4 512 323.00 |
7B Total provisions for depreciation | 4 512 323.00 | | | 4 512 323.00 |
7C Grand total | 4 512 323.00 | | | 4 512 323.00 |
| |
| 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 | 53 684.00 | 53 684.00 | | 53 684.00 |
8E Income Taxes | 105 472.00 | 105 472.00 | | 105 472.00 |
UP Loans | 50 847 639.00 | 847 639.00 | 50 000 000.00 | 50 847 639.00 |
VC Group and associates | 87 475 904.00 | 87 475 904.00 | | 87 475 904.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 138 323 543.00 | 88 323 543.00 | 50 000 000.00 | 138 323 543.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 159 156.00 | 159 156.00 | | 159 156.00 |
