| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 3 844 926.00 | 459 000.00 | 3 385 926.00 | 3 844 926.00 |
BJ TOTAL (I) | 7 117 439.00 | 460 000.00 | 6 657 439.00 | 7 117 439.00 |
BZ Other receivables | 176 191.00 | | 176 191.00 | 176 191.00 |
CF Cash and cash equivalents | 117.00 | | 117.00 | 117.00 |
CJ TOTAL (II) | 176 308.00 | | 176 308.00 | 176 308.00 |
CO Grand total (0 to V) | 7 293 747.00 | 460 000.00 | 6 833 747.00 | 7 293 747.00 |
CP Shares due in less than one year | 3 385 926.00 | | | 3 385 926.00 |
CU Other investments | 3 272 512.00 | 1 000.00 | 3 271 512.00 | 3 272 512.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 220 032.00 | 220 032.00 | | 220 032.00 |
DD Legal reserve (1) | 22 004.00 | 22 004.00 | | 22 004.00 |
DG Other reserves | 4 709 915.00 | 4 293 519.00 | | 4 709 915.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 153 165.00 | 627 668.00 | | 153 165.00 |
DK Regulated provisions | 75 698.00 | 75 698.00 | | 75 698.00 |
DL TOTAL (I) | 5 180 815.00 | 5 238 921.00 | | 5 180 815.00 |
DU Loans and Debts from Credit Institutions (3) | 737 833.00 | 356 072.00 | | 737 833.00 |
DV Miscellaneous Loans and Financial Debts (4) | 905 931.00 | 253 977.00 | | 905 931.00 |
DX Trade payables and related accounts | 7 698.00 | 7 664.00 | | 7 698.00 |
EA Other liabilities | 1 470.00 | 1 470.00 | | 1 470.00 |
EC TOTAL (IV) | 1 652 932.00 | 619 183.00 | | 1 652 932.00 |
EE Grand total (I to V) | 6 833 747.00 | 5 858 104.00 | | 6 833 747.00 |
EG Accrued income and payables due within one year | 1 533 023.00 | 381 582.00 | | 1 533 023.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 18 201.00 | |
GF Total Operating Expenses (II) | | | 18 201.00 | |
GG - OPERATING RESULT (I - II) | | | -18 200.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 489 944.00 | |
GP Total financial income (V) | | | 489 944.00 | |
GQ Financial allocations to depreciation and provisions | | | 460 000.00 | |
GR Interest and similar expenses | | | 14 518.00 | |
GU Total financial expenses (VI) | | | 474 518.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 15 427.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 774.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | | | 1.00 |
HD Total exceptional income (VII) | 1.00 | | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | | | 1.00 |
HK Income tax | -155 938.00 | -25 631.00 | | -155 938.00 |
HL TOTAL REVENUE (I + III + V + VII) | 489 946.00 | 624 455.00 | | 489 946.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 336 781.00 | -3 213.00 | | 336 781.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 153 165.00 | 627 668.00 | | 153 165.00 |
| |
| 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 | 5 742 770.00 | | 2 375 492.00 | 5 742 770.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 000 823.00 | 7 117 439.00 | |
I4 DECREASES Grand Total | | 1 000 823.00 | 7 117 439.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 742 770.00 | | 2 375 492.00 | 5 742 770.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 75 698.00 | | | 75 698.00 |
7B Total provisions for depreciation | | 460 000.00 | | |
7C Grand total | 75 698.00 | 460 000.00 | | 75 698.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 460 000.00 | | |
| |
| 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 | 892 935.00 | 892 935.00 | | 892 935.00 |
8B Suppliers and Related Accounts | 7 698.00 | 7 698.00 | | 7 698.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 470.00 | 1 470.00 | | 1 470.00 |
UL Receivables related to investments | 3 844 926.00 | 3 844 926.00 | | 3 844 926.00 |
VC Group and associates | 117 772.00 | 117 772.00 | | 117 772.00 |
VH Loans with a maturity of more than one year at origin | 737 833.00 | 617 924.00 | 119 909.00 | 737 833.00 |
VI Group and Associates | 12 996.00 | 12 996.00 | | 12 996.00 |
VJ Loans taken out during the year | 500 000.00 | | | 500 000.00 |
VK Loans repaid during the year | 118 132.00 | | | 118 132.00 |
VM Income taxes | 5 373.00 | 5 373.00 | | 5 373.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 53 046.00 | 53 046.00 | | 53 046.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 021 117.00 | 4 021 117.00 | | 4 021 117.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 652 932.00 | 1 533 023.00 | 119 909.00 | 1 652 932.00 |
