| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 931 585.00 | 174 859.00 | 756 725.00 | 931 585.00 |
BJ TOTAL (I) | 1 468 642.00 | 229 859.00 | 1 238 783.00 | 1 468 642.00 |
BZ Other receivables | 7 726.00 | | 7 726.00 | 7 726.00 |
CF Cash and cash equivalents | 490 931.00 | | 490 931.00 | 490 931.00 |
CJ TOTAL (II) | 498 657.00 | | 498 657.00 | 498 657.00 |
CO Grand total (0 to V) | 1 967 299.00 | 229 859.00 | 1 737 440.00 | 1 967 299.00 |
CP Shares due in less than one year | 756 725.00 | | | 756 725.00 |
CU Other investments | 537 057.00 | 55 000.00 | 482 057.00 | 537 057.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 751 000.00 | 751 000.00 | | 751 000.00 |
DB Share, merger, contribution premiums, etc. | 400.00 | 400.00 | | 400.00 |
DH Retained earnings | -223 961.00 | -359 180.00 | | -223 961.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 405 531.00 | 135 219.00 | | 405 531.00 |
DK Regulated provisions | 8 019.00 | 4 294.00 | | 8 019.00 |
DL TOTAL (I) | 940 989.00 | 531 733.00 | | 940 989.00 |
DU Loans and Debts from Credit Institutions (3) | 256 003.00 | 305 876.00 | | 256 003.00 |
DV Miscellaneous Loans and Financial Debts (4) | 535 553.00 | 501 245.00 | | 535 553.00 |
DX Trade payables and related accounts | 4 800.00 | 1 139.00 | | 4 800.00 |
DY Tax and social security liabilities | 94.00 | 94.00 | | 94.00 |
EC TOTAL (IV) | 796 451.00 | 808 355.00 | | 796 451.00 |
EE Grand total (I to V) | 1 737 440.00 | 1 340 088.00 | | 1 737 440.00 |
EG Accrued income and payables due within one year | 591 049.00 | 808 355.00 | | 591 049.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 614.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 4 614.00 | |
GG - OPERATING RESULT (I - II) | | | -4 614.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 000.00 | |
GL Other interest and similar income | | | 4 364.00 | |
GM Reversals of provisions and transfers of expenses | | | 318 349.00 | |
GP Total financial income (V) | | | 522 712.00 | |
GQ Financial allocations to depreciation and provisions | | | 100 628.00 | |
GR Interest and similar expenses | | | 8 215.00 | |
GU Total financial expenses (VI) | | | 108 843.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 413 870.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 409 256.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 5 000.00 | | |
HG Exceptional depreciation and provisions | 3 725.00 | 3 725.00 | | 3 725.00 |
HH Total exceptional expenses (VIII) | 3 725.00 | 8 725.00 | | 3 725.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 725.00 | -8 725.00 | | -3 725.00 |
HL TOTAL REVENUE (I + III + V + VII) | 522 712.00 | 603 205.00 | | 522 712.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 117 182.00 | 467 986.00 | | 117 182.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 405 531.00 | 135 219.00 | | 405 531.00 |
| |
| 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 | 1 372 580.00 | | 1 539 054.00 | 1 372 580.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 442 992.00 | 1 468 642.00 | |
I4 DECREASES Grand Total | | 1 442 992.00 | 1 468 642.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 372 580.00 | | 1 539 054.00 | 1 372 580.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 4 294.00 | 3 725.00 | | 4 294.00 |
7B Total provisions for depreciation | 447 580.00 | 100 628.00 | 318 349.00 | 447 580.00 |
7C Grand total | 451 874.00 | 104 353.00 | 318 349.00 | 451 874.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 100 628.00 | 318 349.00 | |
UJ - Exceptional | | 3 725.00 | | |
| |
| 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 | 409 073.00 | 409 073.00 | | 409 073.00 |
8B Suppliers and Related Accounts | 4 800.00 | 4 800.00 | | 4 800.00 |
UL Receivables related to investments | 931 585.00 | 931 585.00 | | 931 585.00 |
VB VAT | 6 526.00 | 6 526.00 | | 6 526.00 |
VH Loans with a maturity of more than one year at origin | 256 003.00 | 50 601.00 | 205 402.00 | 256 003.00 |
VI Group and Associates | 126 481.00 | 126 481.00 | | 126 481.00 |
VK Loans repaid during the year | 49 873.00 | | | 49 873.00 |
VQ Other Taxes, Duties, and Similar Debts | 94.00 | 94.00 | | 94.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 199.00 | 1 199.00 | | 1 199.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 939 310.00 | 939 310.00 | | 939 310.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 796 451.00 | 591 049.00 | 205 402.00 | 796 451.00 |
