| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 37 653 045.00 | 15 764 807.00 | 21 888 238.00 | 37 653 045.00 |
BZ Other receivables | 6 703 393.00 | 4 588 279.00 | 2 115 114.00 | 6 703 393.00 |
CF Cash and cash equivalents | 25 007.00 | | 25 007.00 | 25 007.00 |
CH Prepaid expenses | 1 636.00 | | 1 636.00 | 1 636.00 |
CJ TOTAL (II) | 6 730 036.00 | 4 588 279.00 | 2 141 757.00 | 6 730 036.00 |
CO Grand total (0 to V) | 44 383 080.00 | 20 353 086.00 | 24 029 994.00 | 44 383 080.00 |
CU Other investments | 37 653 045.00 | 15 764 807.00 | 21 888 238.00 | 37 653 045.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000 000.00 | 20 000 000.00 | | 20 000 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DF Regulated reserves (1) | | 31 584.00 | | |
DH Retained earnings | -759 370.00 | 2 404 843.00 | | -759 370.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 482 007.00 | -3 195 797.00 | | 1 482 007.00 |
DK Regulated provisions | 27 295.00 | 27 295.00 | | 27 295.00 |
DL TOTAL (I) | 20 759 932.00 | 19 277 925.00 | | 20 759 932.00 |
DP Provisions for Risks | 464 086.00 | 2 751 839.00 | | 464 086.00 |
DR TOTAL (IV) | 464 086.00 | 2 751 839.00 | | 464 086.00 |
DX Trade payables and related accounts | 38 023.00 | 6 847.00 | | 38 023.00 |
DY Tax and social security liabilities | 71 220.00 | | | 71 220.00 |
EA Other liabilities | 2 696 733.00 | 1 083 817.00 | | 2 696 733.00 |
EC TOTAL (IV) | 2 805 976.00 | 1 090 664.00 | | 2 805 976.00 |
EE Grand total (I to V) | 24 029 994.00 | 23 120 428.00 | | 24 029 994.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 8 073.00 | |
FX Taxes, duties, and similar payments | | | 690.00 | |
FY Salaries and Wages | | | 53 000.00 | |
FZ Social Security Contributions | | | 17 530.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 28 312.00 | |
GF Total Operating Expenses (II) | | | 107 605.00 | |
GG - OPERATING RESULT (I - II) | | | -107 605.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 097 354.00 | |
GM Reversals of provisions and transfers of expenses | | | 1 008 107.00 | |
GP Total financial income (V) | | | 3 105 461.00 | |
GQ Financial allocations to depreciation and provisions | | | 3 670 914.00 | |
GR Interest and similar expenses | | | 29 477.00 | |
GU Total financial expenses (VI) | | | 3 700 391.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -594 930.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -702 535.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 2 350 070.00 | 414 557.00 | | 2 350 070.00 |
HD Total exceptional income (VII) | 2 350 070.00 | 414 557.00 | | 2 350 070.00 |
HG Exceptional depreciation and provisions | 62 317.00 | 2 089 057.00 | | 62 317.00 |
HH Total exceptional expenses (VIII) | 62 317.00 | 2 089 057.00 | | 62 317.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 287 753.00 | -1 674 500.00 | | 2 287 753.00 |
HK Income tax | 103 211.00 | 144 212.00 | | 103 211.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 455 531.00 | 2 852 226.00 | | 5 455 531.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 973 524.00 | 6 048 024.00 | | 3 973 524.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 482 007.00 | -3 195 797.00 | | 1 482 007.00 |
| |
| 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 | 33 920 045.00 | | 3 733 000.00 | 33 920 045.00 |
I3 DECREASES Total Financial Fixed Assets | | | 37 653 045.00 | |
I4 DECREASES Grand Total | | | 37 653 045.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 33 920 045.00 | | 3 733 000.00 | 33 920 045.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 13 102 000.00 | 3 670 914.00 | 1 008 107.00 | 13 102 000.00 |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 27 295.00 | | | 27 295.00 |
4A Provisions for litigation | | | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 2 751 839.00 | 62 317.00 | 2 350 070.00 | 2 751 839.00 |
6X Other provisions for depreciation | 4 588 279.00 | | | 4 588 279.00 |
7B Total provisions for depreciation | 17 690 279.00 | 3 670 914.00 | 1 008 107.00 | 17 690 279.00 |
7C Grand total | 20 469 413.00 | 3 733 231.00 | 3 358 177.00 | 20 469 413.00 |
| |
| 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 | 38 023.00 | 37 123.00 | 900.00 | 38 023.00 |
8C Staff and Related Accounts | 28 312.00 | 28 312.00 | | 28 312.00 |
8D Social Security and Other Social Organizations | 25 743.00 | 25 743.00 | | 25 743.00 |
VC Group and associates | 4 588 279.00 | 4 588 279.00 | | 4 588 279.00 |
VI Group and Associates | 2 696 733.00 | 2 696 733.00 | | 2 696 733.00 |
VP Miscellaneous | 14 424.00 | | 14 424.00 | 14 424.00 |
VQ Other Taxes, Duties, and Similar Debts | 17 166.00 | 17 166.00 | | 17 166.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 100 690.00 | 2 100 690.00 | | 2 100 690.00 |
VS Prepaid expenses | 1 636.00 | 1 636.00 | | 1 636.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 705 029.00 | 6 690 605.00 | 14 424.00 | 6 705 029.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 805 976.00 | 2 805 076.00 | 900.00 | 2 805 976.00 |
