| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 759 892.00 | | 759 892.00 | 759 892.00 |
BB Receivables related to investments | 785 417.00 | | 785 417.00 | 785 417.00 |
BD Other fixed assets | 100 000.00 | | 100 000.00 | 100 000.00 |
BF Loans | 3 873 392.00 | | 3 873 392.00 | 3 873 392.00 |
BJ TOTAL (I) | 127 867 812.00 | | 127 867 812.00 | 127 867 812.00 |
BZ Other receivables | 36 917.00 | | 36 917.00 | 36 917.00 |
CD Marketable securities | 1 198 007.00 | 3 436.00 | 1 194 572.00 | 1 198 007.00 |
CF Cash and cash equivalents | 949 036.00 | | 949 036.00 | 949 036.00 |
CJ TOTAL (II) | 2 183 960.00 | 3 436.00 | 2 180 525.00 | 2 183 960.00 |
CO Grand total (0 to V) | 130 051 773.00 | 3 436.00 | 130 048 337.00 | 130 051 773.00 |
CP Shares due in less than one year | 4 658 809.00 | | | 4 658 809.00 |
CU Other investments | 122 349 112.00 | | 122 349 112.00 | 122 349 112.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 24 224 402.00 | 24 224 402.00 | | 24 224 402.00 |
DD Legal reserve (1) | 2 422 440.00 | 2 422 440.00 | | 2 422 440.00 |
DG Other reserves | 94 223 350.00 | 94 223 350.00 | | 94 223 350.00 |
DH Retained earnings | 3 171 157.00 | 1 613 983.00 | | 3 171 157.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 931 629.00 | 1 693 675.00 | | 1 931 629.00 |
DL TOTAL (I) | 125 972 978.00 | 124 177 849.00 | | 125 972 978.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 964 530.00 | 3 804 592.00 | | 3 964 530.00 |
DX Trade payables and related accounts | 15 280.00 | 9 600.00 | | 15 280.00 |
DY Tax and social security liabilities | 95 549.00 | 164 387.00 | | 95 549.00 |
EC TOTAL (IV) | 4 075 359.00 | 3 978 579.00 | | 4 075 359.00 |
EE Grand total (I to V) | 130 048 337.00 | 128 156 428.00 | | 130 048 337.00 |
EG Accrued income and payables due within one year | 4 075 359.00 | 3 978 579.00 | | 4 075 359.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 45 009.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 45 009.00 | |
GG - OPERATING RESULT (I - II) | | | -45 009.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 954 706.00 | |
GL Other interest and similar income | | | 51 439.00 | |
GM Reversals of provisions and transfers of expenses | | | 1 100.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 3 007 246.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 746.00 | |
GR Interest and similar expenses | | | 263 000.00 | |
GS Negative differences of foreign exchange | | | 29.00 | |
GT Net expenses on sales of marketable securities | | | 19 768.00 | |
GU Total financial expenses (VI) | | | 285 543.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 721 703.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 676 694.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 100 000.00 | | |
HH Total exceptional expenses (VIII) | | 100 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -100 000.00 | | |
HK Income tax | 745 065.00 | 828 681.00 | | 745 065.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 007 246.00 | 3 091 108.00 | | 3 007 246.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 075 617.00 | 1 397 433.00 | | 1 075 617.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 931 629.00 | 1 693 675.00 | | 1 931 629.00 |
| |
| 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 | 123 648 640.00 | | 4 657 585.00 | 123 648 640.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 120 000.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 438 413.00 | 127 107 921.00 | |
I4 DECREASES Grand Total | | 438 413.00 | 127 867 812.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 759 892.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 759 892.00 | | | 759 892.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 122 888 749.00 | | 4 657 585.00 | 122 888 749.00 |
| |
| 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 | 15 280.00 | 15 280.00 | | 15 280.00 |
UL Receivables related to investments | 785 417.00 | 785 417.00 | | 785 417.00 |
UP Loans | 3 873 392.00 | 3 873 392.00 | | 3 873 392.00 |
VI Group and Associates | 4 060 079.00 | 4 060 079.00 | | 4 060 079.00 |
VM Income taxes | 24 867.00 | 24 867.00 | | 24 867.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12 050.00 | 12 050.00 | | 12 050.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 695 726.00 | 4 695 726.00 | | 4 695 726.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 075 359.00 | 4 075 359.00 | | 4 075 359.00 |
