| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 155 611.00 | | 155 611.00 | 155 611.00 |
BJ TOTAL (I) | 2 883 155.00 | | 2 883 155.00 | 2 883 155.00 |
BZ Other receivables | 33 233.00 | | 33 233.00 | 33 233.00 |
CF Cash and cash equivalents | 5 075.00 | | 5 075.00 | 5 075.00 |
CJ TOTAL (II) | 38 308.00 | | 38 306.00 | 38 308.00 |
CO Grand total (0 to V) | 2 921 464.00 | | 2 921 464.00 | 2 921 464.00 |
CP Shares due in less than one year | 155 611.00 | | | 155 611.00 |
CU Other investments | 2 727 544.00 | | 2 727 544.00 | 2 727 544.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 017 600.00 | 1 017 600.00 | | 1 017 600.00 |
DD Legal reserve (1) | 66 024.00 | 56 980.00 | | 66 024.00 |
DG Other reserves | 538 883.00 | 494 246.00 | | 538 883.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 523 126.00 | 180 881.00 | | 523 126.00 |
DJ Investment subsidies | 7.00 | | | 7.00 |
DK Regulated provisions | 41 944.00 | 31 035.00 | | 41 944.00 |
DL TOTAL (I) | 2 187 577.00 | 1 780 742.00 | | 2 187 577.00 |
DU Loans and Debts from Credit Institutions (3) | 671 732.00 | 751 209.00 | | 671 732.00 |
DV Miscellaneous Loans and Financial Debts (4) | 57 607.00 | 161 957.00 | | 57 607.00 |
DX Trade payables and related accounts | 4 548.00 | 1 909.00 | | 4 548.00 |
DY Tax and social security liabilities | | 87 739.00 | | |
EC TOTAL (IV) | 733 887.00 | 1 002 813.00 | | 733 887.00 |
EE Grand total (I to V) | 2 921 464.00 | 2 783 555.00 | | 2 921 464.00 |
EG Accrued income and payables due within one year | 231 806.00 | 402 813.00 | | 231 806.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 518.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
FY Salaries and Wages | | | | |
GF Total Operating Expenses (II) | | | 10 593.00 | |
GG - OPERATING RESULT (I - II) | | | -10 593.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 549 698.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GL Other interest and similar income | | | 3 259.00 | |
GP Total financial income (V) | | | 552 957.00 | |
GR Interest and similar expenses | | | 12 022.00 | |
GU Total financial expenses (VI) | | | 12 022.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 540 936.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 530 343.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 10 909.00 | 10 909.00 | | 10 909.00 |
HH Total exceptional expenses (VIII) | 10 909.00 | 10 909.00 | | 10 909.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10 909.00 | -10 909.00 | | -10 909.00 |
HK Income tax | -3 692.00 | -8 910.00 | | -3 692.00 |
HL TOTAL REVENUE (I + III + V + VII) | 552 957.00 | 210 809.00 | | 552 957.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 831.00 | 29 928.00 | | 29 831.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 523 126.00 | 180 881.00 | | 523 126.00 |
| |
| 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 | 2 690 482.00 | | 627 957.00 | 2 690 482.00 |
I3 DECREASES Total Financial Fixed Assets | | 435 284.00 | 2 883 155.00 | |
I4 DECREASES Grand Total | | 435 284.00 | 2 883 155.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 690 482.00 | | 627 957.00 | 2 690 482.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 31 035.00 | 10 909.00 | | 31 035.00 |
7C Grand total | 31 035.00 | 10 909.00 | | 31 035.00 |
UJ - Exceptional | | 10 909.00 | | |
| |
| 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 | 4 548.00 | 4 548.00 | | 4 548.00 |
UL Receivables related to investments | 155 611.00 | 155 611.00 | | 155 611.00 |
VH Loans with a maturity of more than one year at origin | 671 732.00 | 169 651.00 | 502 081.00 | 671 732.00 |
VI Group and Associates | 57 607.00 | 57 607.00 | | 57 607.00 |
VJ Loans taken out during the year | 75 000.00 | | | 75 000.00 |
VK Loans repaid during the year | 154 547.00 | | | 154 547.00 |
VM Income taxes | 33 233.00 | 33 233.00 | | 33 233.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 188 844.00 | 188 844.00 | | 188 844.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 733 887.00 | 231 806.00 | 502 081.00 | 733 887.00 |
