| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | | | | |
BJ TOTAL (I) | 35 202 833.00 | | 35 202 833.00 | 35 202 833.00 |
BZ Other receivables | 10 109 980.00 | | 10 109 980.00 | 10 109 980.00 |
CF Cash and cash equivalents | 576 935.00 | | 576 935.00 | 576 935.00 |
CJ TOTAL (II) | 10 686 915.00 | | 10 686 915.00 | 10 686 915.00 |
CO Grand total (0 to V) | 45 889 747.00 | | 45 889 747.00 | 45 889 747.00 |
CU Other investments | 35 202 833.00 | | 35 202 833.00 | 35 202 833.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 22 078 410.00 | 22 078 410.00 | | 22 078 410.00 |
DB Share, merger, contribution premiums, etc. | 1 299 790.00 | 1 299 790.00 | | 1 299 790.00 |
DH Retained earnings | -375 088.00 | -295 048.00 | | -375 088.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 179.00 | -80 040.00 | | 24 179.00 |
DL TOTAL (I) | 23 027 291.00 | 23 003 112.00 | | 23 027 291.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 561 274.00 | 19 424 672.00 | | 6 561 274.00 |
DX Trade payables and related accounts | 62 593.00 | 24 540.00 | | 62 593.00 |
EA Other liabilities | 16 238 590.00 | 16 050 662.00 | | 16 238 590.00 |
EC TOTAL (IV) | 22 862 456.00 | 35 499 874.00 | | 22 862 456.00 |
EE Grand total (I to V) | 45 889 747.00 | 58 502 985.00 | | 45 889 747.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 51 535.00 | |
FX Taxes, duties, and similar payments | | | 2 270.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 53 805.00 | |
GG - OPERATING RESULT (I - II) | | | -53 805.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 590 259.00 | |
GP Total financial income (V) | | | 590 259.00 | |
GR Interest and similar expenses | | | 512 275.00 | |
GU Total financial expenses (VI) | | | 512 275.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 77 984.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 179.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 590 259.00 | 500 161.00 | | 590 259.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 566 080.00 | 580 201.00 | | 566 080.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 179.00 | -80 040.00 | | 24 179.00 |
| |
| 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 | 58 197 898.00 | | | 58 197 898.00 |
I3 DECREASES Total Financial Fixed Assets | 22 995 066.00 | | 35 202 833.00 | 22 995 066.00 |
I4 DECREASES Grand Total | 22 995 066.00 | | 35 202 833.00 | 22 995 066.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 58 197 898.00 | | | 58 197 898.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 6 561 274.00 | 7 091.00 | | 6 561 274.00 |
8B Suppliers and Related Accounts | 62 593.00 | 62 593.00 | | 62 593.00 |
VC Group and associates | 10 109 980.00 | | 10 109 980.00 | 10 109 980.00 |
VI Group and Associates | 16 238 590.00 | 16 238 590.00 | | 16 238 590.00 |
VK Loans repaid during the year | 12 463 866.00 | | | 12 463 866.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 109 980.00 | | 10 109 980.00 | 10 109 980.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 862 456.00 | 16 308 274.00 | | 22 862 456.00 |
