| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 6 466 400.00 | 1 276 000.00 | 5 190 400.00 | 6 466 400.00 |
BJ TOTAL (I) | 6 505 782.00 | 1 314 482.00 | 5 191 300.00 | 6 505 782.00 |
BZ Other receivables | 432 064.00 | | 432 064.00 | 432 064.00 |
CF Cash and cash equivalents | 24 232.00 | | 24 232.00 | 24 232.00 |
CJ TOTAL (II) | 456 295.00 | | 456 295.00 | 456 295.00 |
CO Grand total (0 to V) | 6 962 077.00 | 1 314 482.00 | 5 647 595.00 | 6 962 077.00 |
CU Other investments | 39 382.00 | 38 482.00 | 900.00 | 39 382.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 015 000.00 | 1 015 000.00 | | 1 015 000.00 |
DC Revaluation differences | | 8.00 | | |
DD Legal reserve (1) | 101 500.00 | 101 500.00 | | 101 500.00 |
DH Retained earnings | -987 164.00 | 630 865.00 | | -987 164.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 772 220.00 | -1 618 029.00 | | 772 220.00 |
DL TOTAL (I) | 901 556.00 | 129 336.00 | | 901 556.00 |
DP Provisions for Risks | 1 534 507.00 | 2 317 707.00 | | 1 534 507.00 |
DR TOTAL (IV) | 1 534 507.00 | 2 317 707.00 | | 1 534 507.00 |
DX Trade payables and related accounts | 7 725.00 | 5 897.00 | | 7 725.00 |
DY Tax and social security liabilities | 807.00 | | | 807.00 |
EA Other liabilities | 3 203 000.00 | 1 367 000.00 | | 3 203 000.00 |
EC TOTAL (IV) | 3 211 532.00 | 1 372 897.00 | | 3 211 532.00 |
EE Grand total (I to V) | 5 647 595.00 | 3 819 940.00 | | 5 647 595.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 18 481.00 | |
GE Other Expenses | | | 1 163.00 | |
GF Total Operating Expenses (II) | | | 19 643.00 | |
GG - OPERATING RESULT (I - II) | | | -19 643.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 16 516.00 | |
GM Reversals of provisions and transfers of expenses | | | 783 200.00 | |
GP Total financial income (V) | | | 799 716.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 388 085.00 | |
GR Interest and similar expenses | | | 7 852.00 | |
GU Total financial expenses (VI) | | | 7 852.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 791 864.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 772 220.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 799 716.00 | | | 799 716.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 496.00 | 1 618 029.00 | | 27 496.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 772 220.00 | -1 618 029.00 | | 772 220.00 |
| |
| 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 | 4 695 782.00 | | 7 366 400.00 | 4 695 782.00 |
I3 DECREASES Total Financial Fixed Assets | | 5 556 400.00 | 6 505 782.00 | |
I4 DECREASES Grand Total | | 5 556 400.00 | 6 505 782.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 695 782.00 | | 7 366 400.00 | 4 695 782.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 1 276 000.00 | | | 1 276 000.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 2 317 707.00 | | 783 200.00 | 2 317 707.00 |
7B Total provisions for depreciation | 1 314 482.00 | | | 1 314 482.00 |
7C Grand total | 3 632 189.00 | | 783 200.00 | 3 632 189.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 783 200.00 | |
| |
| 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 | 7 725.00 | 7 725.00 | | 7 725.00 |
UL Receivables related to investments | 6 466 400.00 | 6 466 400.00 | | 6 466 400.00 |
VB VAT | 808.00 | 808.00 | | 808.00 |
VC Group and associates | 429 120.00 | | 429 120.00 | 429 120.00 |
VI Group and Associates | 3 203 000.00 | 3 203 000.00 | | 3 203 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 136.00 | | 2 136.00 | 2 136.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 898 464.00 | 6 467 208.00 | 431 256.00 | 6 898 464.00 |
VW VAT | 807.00 | 807.00 | | 807.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 211 532.00 | 3 211 532.00 | | 3 211 532.00 |
