| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 33 452 665.00 | | 33 452 665.00 | 33 452 665.00 |
BH Other financial assets | 210.00 | | 210.00 | 210.00 |
BJ TOTAL (I) | 36 830 513.00 | 1 018 562.00 | 35 811 951.00 | 36 830 513.00 |
CF Cash and cash equivalents | 11 553.00 | | 11 553.00 | 11 553.00 |
CH Prepaid expenses | 98.00 | | 98.00 | 98.00 |
CJ TOTAL (II) | 11 651.00 | | 11 651.00 | 11 651.00 |
CO Grand total (0 to V) | 36 842 164.00 | 1 018 562.00 | 35 823 602.00 | 36 842 164.00 |
CP Shares due in less than one year | 33 452 875.00 | | | 33 452 875.00 |
CU Other investments | 3 377 638.00 | 1 018 562.00 | 2 359 076.00 | 3 377 638.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 693 157.00 | 693 157.00 | | 693 157.00 |
DB Share, merger, contribution premiums, etc. | 2 079 471.00 | 2 079 471.00 | | 2 079 471.00 |
DD Legal reserve (1) | 69 316.00 | 69 316.00 | | 69 316.00 |
DG Other reserves | 4 000 000.00 | 4 000 000.00 | | 4 000 000.00 |
DH Retained earnings | 2 311 371.00 | 1 895 525.00 | | 2 311 371.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 523 490.00 | 415 846.00 | | 523 490.00 |
DL TOTAL (I) | 9 676 805.00 | 9 153 315.00 | | 9 676 805.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 144 327.00 | 23 480 389.00 | | 26 144 327.00 |
DX Trade payables and related accounts | 2 470.00 | 2 468.00 | | 2 470.00 |
EC TOTAL (IV) | 26 146 797.00 | 23 482 857.00 | | 26 146 797.00 |
EE Grand total (I to V) | 35 823 602.00 | 32 636 172.00 | | 35 823 602.00 |
EG Accrued income and payables due within one year | 26 146 797.00 | 2 468.00 | | 26 146 797.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 674.00 | |
GF Total Operating Expenses (II) | | | 7 674.00 | |
GG - OPERATING RESULT (I - II) | | | -7 674.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 397 037.00 | |
GP Total financial income (V) | | | 3 397 037.00 | |
GQ Financial allocations to depreciation and provisions | | | 211 935.00 | |
GR Interest and similar expenses | | | 2 653 938.00 | |
GU Total financial expenses (VI) | | | 2 865 873.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 531 164.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 523 490.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 3 089.00 | | |
HH Total exceptional expenses (VIII) | | 3 089.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -3 089.00 | | |
HK Income tax | | 34 324.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 397 037.00 | 3 052 076.00 | | 3 397 037.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 873 547.00 | 2 636 230.00 | | 2 873 547.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 523 490.00 | 415 846.00 | | 523 490.00 |
| |
| 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 | 33 433 476.00 | | 3 397 037.00 | 33 433 476.00 |
I3 DECREASES Total Financial Fixed Assets | | | 36 830 513.00 | |
I4 DECREASES Grand Total | | | 36 830 513.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 33 433 476.00 | | 3 397 037.00 | 33 433 476.00 |
| |
| 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 | 2 470.00 | 2 470.00 | | 2 470.00 |
UL Receivables related to investments | 33 452 665.00 | 33 452 665.00 | | 33 452 665.00 |
UT Other financial assets | 210.00 | 210.00 | | 210.00 |
VI Group and Associates | 26 144 327.00 | 26 144 327.00 | | 26 144 327.00 |
VS Prepaid expenses | 98.00 | 98.00 | | 98.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 452 972.00 | 33 452 972.00 | | 33 452 972.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 146 797.00 | 26 146 797.00 | | 26 146 797.00 |
