| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 46 162 493.00 | 34 578 070.00 | 11 584 423.00 | 46 162 493.00 |
BZ Other receivables | 464 300.00 | 3 500.00 | 460 800.00 | 464 300.00 |
CF Cash and cash equivalents | 128 406.00 | | 128 406.00 | 128 406.00 |
CJ TOTAL (II) | 592 705.00 | 3 500.00 | 589 205.00 | 592 705.00 |
CO Grand total (0 to V) | 46 755 198.00 | 34 581 570.00 | 12 173 628.00 | 46 755 198.00 |
CU Other investments | 46 162 493.00 | 34 578 070.00 | 11 584 423.00 | 46 162 493.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DB Share, merger, contribution premiums, etc. | 5 571 986.00 | 5 571 986.00 | | 5 571 986.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 5 336 017.00 | 3 431 478.00 | | 5 336 017.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 822 513.00 | 1 904 539.00 | | 822 513.00 |
DL TOTAL (I) | 11 840 517.00 | 11 018 004.00 | | 11 840 517.00 |
DU Loans and Debts from Credit Institutions (3) | 129 435.00 | 255 590.00 | | 129 435.00 |
DV Miscellaneous Loans and Financial Debts (4) | 197 695.00 | 93 899.00 | | 197 695.00 |
DX Trade payables and related accounts | 5 981.00 | 5 869.00 | | 5 981.00 |
EC TOTAL (IV) | 333 111.00 | 355 357.00 | | 333 111.00 |
EE Grand total (I to V) | 12 173 628.00 | 11 373 361.00 | | 12 173 628.00 |
EI Including equity loans | 197 695.00 | | | 197 695.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 485.00 | |
GF Total Operating Expenses (II) | | | 7 485.00 | |
GG - OPERATING RESULT (I - II) | | | -7 485.00 | |
GL Other interest and similar income | | | 3 786.00 | |
GM Reversals of provisions and transfers of expenses | | | 805 765.00 | |
GP Total financial income (V) | | | 809 551.00 | |
GR Interest and similar expenses | | | 4 811.00 | |
GS Negative differences of foreign exchange | | | 76.00 | |
GU Total financial expenses (VI) | | | 4 887.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 804 664.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 797 179.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 10.00 | | | 10.00 |
HH Total exceptional expenses (VIII) | 10.00 | | | 10.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10.00 | | | -10.00 |
HK Income tax | -25 344.00 | -2 575.00 | | -25 344.00 |
HL TOTAL REVENUE (I + III + V + VII) | 809 551.00 | 1 917 004.00 | | 809 551.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -12 962.00 | 12 465.00 | | -12 962.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 822 513.00 | 1 904 539.00 | | 822 513.00 |
| |
| 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 | 46 162 493.00 | | | 46 162 493.00 |
I3 DECREASES Total Financial Fixed Assets | | | 46 162 493.00 | |
I4 DECREASES Grand Total | | | 46 162 493.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 46 162 493.00 | | | 46 162 493.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 3 500.00 | | | 3 500.00 |
7B Total provisions for depreciation | 35 387 335.00 | | 805 765.00 | 35 387 335.00 |
7C Grand total | 35 387 335.00 | | 805 765.00 | 35 387 335.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 805 765.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 4 044.00 | 4 044.00 | | 4 044.00 |
8B Suppliers and Related Accounts | 5 981.00 | 5 981.00 | | 5 981.00 |
VC Group and associates | 254 305.00 | 254 305.00 | | 254 305.00 |
VG Loans with a maturity of up to one year at origin | 64 809.00 | 64 809.00 | | 64 809.00 |
VH Loans with a maturity of more than one year at origin | 64 626.00 | 64 626.00 | | 64 626.00 |
VI Group and Associates | 193 651.00 | 193 651.00 | | 193 651.00 |
VK Loans repaid during the year | 126 155.00 | | | 126 155.00 |
VM Income taxes | 209 995.00 | 209 995.00 | | 209 995.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 464 300.00 | 464 300.00 | | 464 300.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 333 111.00 | 333 111.00 | | 333 111.00 |
