| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 8 640.00 | 5 760.00 | 2 880.00 | 8 640.00 |
BJ TOTAL (I) | 24 837 140.00 | 5 760.00 | 24 831 380.00 | 24 837 140.00 |
BZ Other receivables | 100 132.00 | | 100 132.00 | 100 132.00 |
CF Cash and cash equivalents | 3 175.00 | | 3 175.00 | 3 175.00 |
CJ TOTAL (II) | 103 307.00 | | 103 307.00 | 103 307.00 |
CO Grand total (0 to V) | 24 940 446.00 | 5 760.00 | 24 934 686.00 | 24 940 446.00 |
CU Other investments | 24 828 500.00 | | 24 828 500.00 | 24 828 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 741 645.00 | | | 10 741 645.00 |
DB Share, merger, contribution premiums, etc. | 21 149.00 | | | 21 149.00 |
DD Legal reserve (1) | 747 305.00 | | | 747 305.00 |
DG Other reserves | 11 357 651.00 | | | 11 357 651.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 943 735.00 | | | 943 735.00 |
DL TOTAL (I) | 23 811 485.00 | | | 23 811 485.00 |
DU Loans and Debts from Credit Institutions (3) | 917 577.00 | | | 917 577.00 |
DV Miscellaneous Loans and Financial Debts (4) | 197 416.00 | | | 197 416.00 |
DX Trade payables and related accounts | 3 074.00 | | | 3 074.00 |
DY Tax and social security liabilities | 5 135.00 | | | 5 135.00 |
EC TOTAL (IV) | 1 123 202.00 | | | 1 123 202.00 |
EE Grand total (I to V) | 24 934 686.00 | | | 24 934 686.00 |
EG Accrued income and payables due within one year | 700 895.00 | | | 700 895.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 76.00 | |
FR Total operating income (I) | | | 76.00 | |
FW Other purchases and external expenses | | | 5 701.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 880.00 | |
GF Total Operating Expenses (II) | | | 8 581.00 | |
GG - OPERATING RESULT (I - II) | | | -8 505.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 970 618.00 | |
GL Other interest and similar income | | | 132.00 | |
GP Total financial income (V) | | | 970 750.00 | |
GR Interest and similar expenses | | | 13 374.00 | |
GU Total financial expenses (VI) | | | 13 374.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 957 376.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 948 871.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1.00 | | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1.00 | | | -1.00 |
HK Income tax | 5 135.00 | | | 5 135.00 |
HL TOTAL REVENUE (I + III + V + VII) | 970 826.00 | | | 970 826.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 091.00 | | | 27 091.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 943 735.00 | | | 943 735.00 |
| |
| 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 | 24 837 140.00 | | | 24 837 140.00 |
I3 DECREASES Total Financial Fixed Assets | | | 24 828 500.00 | |
I4 DECREASES Grand Total | | | 24 837 140.00 | |
IO DECREASES Total including other intangible assets | | | 8 640.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 640.00 | | | 8 640.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 24 828 500.00 | | | 24 828 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 880.00 | 2 880.00 | | 2 880.00 |
PE DEPRECIATION Total including other intangible assets | 2 880.00 | 2 880.00 | | 2 880.00 |
| |
| 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 | 3 074.00 | 3 074.00 | | 3 074.00 |
8E Income Taxes | 5 135.00 | 5 135.00 | | 5 135.00 |
VC Group and associates | 100 132.00 | 100 132.00 | | 100 132.00 |
VG Loans with a maturity of up to one year at origin | 2 983.00 | 2 983.00 | | 2 983.00 |
VH Loans with a maturity of more than one year at origin | 914 594.00 | 492 287.00 | 422 307.00 | 914 594.00 |
VI Group and Associates | 197 416.00 | 197 416.00 | | 197 416.00 |
VK Loans repaid during the year | 490 835.00 | | | 490 835.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 100 132.00 | 100 132.00 | | 100 132.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 123 202.00 | 700 895.00 | 422 307.00 | 1 123 202.00 |
