| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 14 137 981.00 | | 14 137 981.00 | 14 137 981.00 |
BZ Other receivables | 2 470 891.00 | | 2 470 891.00 | 2 470 891.00 |
CD Marketable securities | 3 539 629.00 | | 3 539 629.00 | 3 539 629.00 |
CF Cash and cash equivalents | 2 187 685.00 | | 2 187 685.00 | 2 187 685.00 |
CJ TOTAL (II) | 8 198 205.00 | | 8 198 205.00 | 8 198 205.00 |
CO Grand total (0 to V) | 22 336 186.00 | | 22 336 186.00 | 22 336 186.00 |
CU Other investments | 14 137 981.00 | | 14 137 981.00 | 14 137 981.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 298 607.00 | 15 298 607.00 | | 15 298 607.00 |
DB Share, merger, contribution premiums, etc. | 1 281 431.00 | 1 281 431.00 | | 1 281 431.00 |
DD Legal reserve (1) | 303 506.00 | 299 708.00 | | 303 506.00 |
DG Other reserves | 1 336 608.00 | 1 264 448.00 | | 1 336 608.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 498 767.00 | 75 958.00 | | 498 767.00 |
DL TOTAL (I) | 18 718 919.00 | 18 220 152.00 | | 18 718 919.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 014 497.00 | 3 461 737.00 | | 3 014 497.00 |
DX Trade payables and related accounts | 34 295.00 | 33 560.00 | | 34 295.00 |
EA Other liabilities | 568 475.00 | 561 901.00 | | 568 475.00 |
EC TOTAL (IV) | 3 617 267.00 | 4 057 197.00 | | 3 617 267.00 |
EE Grand total (I to V) | 22 336 186.00 | 22 277 349.00 | | 22 336 186.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 37 135.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 37 135.00 | |
GG - OPERATING RESULT (I - II) | | | -37 135.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 512 331.00 | |
GL Other interest and similar income | | | 84 410.00 | |
GP Total financial income (V) | | | 596 741.00 | |
GR Interest and similar expenses | | | 6 760.00 | |
GU Total financial expenses (VI) | | | 6 760.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 589 981.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 552 846.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4 255.00 | | | 4 255.00 |
HD Total exceptional income (VII) | 4 255.00 | | | 4 255.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 255.00 | | | 4 255.00 |
HK Income tax | 58 334.00 | 32 650.00 | | 58 334.00 |
HL TOTAL REVENUE (I + III + V + VII) | 600 996.00 | 152 950.00 | | 600 996.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 102 229.00 | 76 992.00 | | 102 229.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 498 767.00 | 75 958.00 | | 498 767.00 |
| |
| 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 | 14 137 981.00 | | | 14 137 981.00 |
I3 DECREASES Total Financial Fixed Assets | | | 14 137 981.00 | |
I4 DECREASES Grand Total | | | 14 137 981.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 137 981.00 | | | 14 137 981.00 |
| |
| 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 | 34 295.00 | 34 295.00 | | 34 295.00 |
8K Other liabilities (including liabilities related to repo transactions) | 568 475.00 | 568 475.00 | | 568 475.00 |
VC Group and associates | 408 705.00 | 408 705.00 | | 408 705.00 |
VI Group and Associates | 3 014 497.00 | 3 014 497.00 | | 3 014 497.00 |
VM Income taxes | 1 180 675.00 | 1 071 096.00 | 109 579.00 | 1 180 675.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 881 511.00 | 881 511.00 | | 881 511.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 470 891.00 | 2 361 312.00 | 109 579.00 | 2 470 891.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 617 267.00 | 3 617 267.00 | | 3 617 267.00 |
