| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 122 420.00 | | 1 122 420.00 | 1 122 420.00 |
BJ TOTAL (I) | 8 282 236.00 | | 8 282 236.00 | 8 282 236.00 |
BZ Other receivables | 20 308 748.00 | | 20 308 748.00 | 20 308 748.00 |
CF Cash and cash equivalents | 1 512.00 | | 1 512.00 | 1 512.00 |
CJ TOTAL (II) | 20 310 259.00 | | 20 310 259.00 | 20 310 259.00 |
CO Grand total (0 to V) | 28 592 495.00 | | 28 592 495.00 | 28 592 495.00 |
CR Shares due in more than one year | 159 775.00 | | | 159 775.00 |
CU Other investments | 7 159 816.00 | | 7 159 816.00 | 7 159 816.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 359 450.00 | 5 359 450.00 | | 5 359 450.00 |
DB Share, merger, contribution premiums, etc. | 16 255 050.00 | 16 255 050.00 | | 16 255 050.00 |
DH Retained earnings | 4 798 623.00 | -12 927 721.00 | | 4 798 623.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -267 713.00 | 17 726 344.00 | | -267 713.00 |
DL TOTAL (I) | 26 145 409.00 | 26 413 123.00 | | 26 145 409.00 |
DV Miscellaneous Loans and Financial Debts (4) | 359 050.00 | 323 547.00 | | 359 050.00 |
DX Trade payables and related accounts | 466 374.00 | 414 845.00 | | 466 374.00 |
DY Tax and social security liabilities | 75.00 | 75.00 | | 75.00 |
DZ Fixed asset liabilities and related accounts | 9 999.00 | 9 999.00 | | 9 999.00 |
EA Other liabilities | 1 611 587.00 | 1 600 000.00 | | 1 611 587.00 |
EC TOTAL (IV) | 2 447 086.00 | 2 348 465.00 | | 2 447 086.00 |
EE Grand total (I to V) | 28 592 495.00 | 28 761 588.00 | | 28 592 495.00 |
EG Accrued income and payables due within one year | 2 447 086.00 | 2 348 465.00 | | 2 447 086.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 36 000.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 36 000.00 | |
FW Other purchases and external expenses | | | 61 667.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
FZ Social Security Contributions | | | 136 962.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GF Total Operating Expenses (II) | | | 198 704.00 | |
GG - OPERATING RESULT (I - II) | | | -162 704.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 388 259.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 388 259.00 | |
GR Interest and similar expenses | | | 37 268.00 | |
GU Total financial expenses (VI) | | | 37 268.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 350 991.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 188 286.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 456 000.00 | 640 000.00 | | 456 000.00 |
HH Total exceptional expenses (VIII) | 456 000.00 | 640 000.00 | | 456 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -456 000.00 | -640 000.00 | | -456 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 424 260.00 | 18 583 501.00 | | 424 260.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 691 973.00 | 857 157.00 | | 691 973.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -267 713.00 | 17 726 344.00 | | -267 713.00 |
| |
| 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 | 8 884 157.00 | | 60 289.00 | 8 884 157.00 |
I3 DECREASES Total Financial Fixed Assets | | 662 210.00 | 8 282 236.00 | |
I4 DECREASES Grand Total | | 662 210.00 | 8 282 236.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 884 157.00 | | 60 289.00 | 8 884 157.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 36 000.00 | | 36 000.00 | 36 000.00 |
7B Total provisions for depreciation | 36 000.00 | | 36 000.00 | 36 000.00 |
7C Grand total | 36 000.00 | | 36 000.00 | 36 000.00 |
UE of which provisions and reversals: - Operating | | | 36 000.00 | |
| |
| 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 | 466 374.00 | 466 374.00 | | 466 374.00 |
8J Fixed Asset Liabilities and Related Accounts | 9 999.00 | 9 999.00 | | 9 999.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 611 587.00 | 1 611 587.00 | | 1 611 587.00 |
UL Receivables related to investments | 1 122 420.00 | 1 122 420.00 | | 1 122 420.00 |
VC Group and associates | 9 455 626.00 | | | 9 455 626.00 |
VI Group and Associates | 359 050.00 | 359 050.00 | | 359 050.00 |
VM Income taxes | 159 775.00 | | | 159 775.00 |
VQ Other Taxes, Duties, and Similar Debts | 75.00 | 75.00 | | 75.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 693 346.00 | | | 10 693 346.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 431 167.00 | 21 271 392.00 | 159 775.00 | 21 431 167.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 447 085.00 | 2 447 085.00 | | 2 447 085.00 |
