| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 94 937 144.00 | | 94 937 144.00 | 94 937 144.00 |
BJ TOTAL (I) | 94 937 144.00 | | 94 937 144.00 | 94 937 144.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 981 382.00 | | 981 382.00 | 981 382.00 |
CJ TOTAL (II) | 981 382.00 | | 981 382.00 | 981 382.00 |
CO Grand total (0 to V) | 95 918 527.00 | | 95 918 527.00 | 95 918 527.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 306 155.00 | 4 306 155.00 | | 4 306 155.00 |
DB Share, merger, contribution premiums, etc. | 89 260 142.00 | 89 260 142.00 | | 89 260 142.00 |
DD Legal reserve (1) | 264 600.00 | 264 600.00 | | 264 600.00 |
DF Regulated reserves (1) | 2 351.00 | 2 351.00 | | 2 351.00 |
DG Other reserves | 648 934.00 | 648 934.00 | | 648 934.00 |
DH Retained earnings | -60 571.00 | 2 753.00 | | -60 571.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 303 099.00 | -63 324.00 | | 1 303 099.00 |
DL TOTAL (I) | 95 724 710.00 | 94 421 611.00 | | 95 724 710.00 |
DX Trade payables and related accounts | 21 258.00 | 14 860.00 | | 21 258.00 |
EA Other liabilities | 172 559.00 | | | 172 559.00 |
EC TOTAL (IV) | 193 817.00 | 14 860.00 | | 193 817.00 |
EE Grand total (I to V) | 95 918 527.00 | 94 436 471.00 | | 95 918 527.00 |
| |
| 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 | | | 29 405.00 | |
GF Total Operating Expenses (II) | | | 29 405.00 | |
GG - OPERATING RESULT (I - II) | | | -29 405.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 508 636.00 | |
GL Other interest and similar income | | | 310.00 | |
GP Total financial income (V) | | | 1 508 945.00 | |
GR Interest and similar expenses | | | 3 883.00 | |
GU Total financial expenses (VI) | | | 3 883.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 505 063.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 475 658.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 172 559.00 | | | 172 559.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 508 945.00 | 65 600.00 | | 1 508 945.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 205 847.00 | 128 924.00 | | 205 847.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 303 099.00 | -63 324.00 | | 1 303 099.00 |
| |
| 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 | 93 495 280.00 | | 1 508 636.00 | 93 495 280.00 |
I3 DECREASES Total Financial Fixed Assets | | 66 771.00 | 94 937 144.00 | |
I4 DECREASES Grand Total | | 66 771.00 | 94 937 144.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 93 495 280.00 | | 1 508 636.00 | 93 495 280.00 |
| |
| 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 | 21 258.00 | 21 258.00 | | 21 258.00 |
UL Receivables related to investments | 6 814 328.00 | 6 814 328.00 | | 6 814 328.00 |
VI Group and Associates | 172 559.00 | 172 559.00 | | 172 559.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 814 328.00 | 6 814 328.00 | | 6 814 328.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 193 817.00 | 193 817.00 | | 193 817.00 |
