| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 865.00 | | 2 865.00 | 2 865.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 20 000.00 | | 20 000.00 | 20 000.00 |
BJ TOTAL (I) | 2 849 629.00 | | 2 849 629.00 | 2 849 629.00 |
BZ Other receivables | 55 372.00 | | 55 372.00 | 55 372.00 |
CF Cash and cash equivalents | 885.00 | | 885.00 | 885.00 |
CJ TOTAL (II) | 56 257.00 | | 56 257.00 | 56 257.00 |
CO Grand total (0 to V) | 2 905 886.00 | | 2 905 886.00 | 2 905 886.00 |
CU Other investments | 2 826 749.00 | | 2 826 749.00 | 2 826 749.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 600 000.00 | 600 000.00 | | 600 000.00 |
DD Legal reserve (1) | 60 000.00 | 60 000.00 | | 60 000.00 |
DG Other reserves | 678 684.00 | 451 161.00 | | 678 684.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 264 273.00 | 227 523.00 | | 264 273.00 |
DK Regulated provisions | 45 136.00 | 45 136.00 | | 45 136.00 |
DL TOTAL (I) | 1 648 093.00 | 1 383 820.00 | | 1 648 093.00 |
DP Provisions for Risks | 59 479.00 | 49 479.00 | | 59 479.00 |
DR TOTAL (IV) | 59 479.00 | 49 479.00 | | 59 479.00 |
DS Convertible Bond Issues | 250 000.00 | 250 000.00 | | 250 000.00 |
DU Loans and Debts from Credit Institutions (3) | 870 450.00 | 1 080 876.00 | | 870 450.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 439.00 | 29 149.00 | | 27 439.00 |
DX Trade payables and related accounts | 3 247.00 | 6 845.00 | | 3 247.00 |
DY Tax and social security liabilities | 47 178.00 | | | 47 178.00 |
EC TOTAL (IV) | 1 198 314.00 | 1 366 870.00 | | 1 198 314.00 |
EE Grand total (I to V) | 2 905 886.00 | 2 800 170.00 | | 2 905 886.00 |
EG Accrued income and payables due within one year | 290 376.00 | 246 420.00 | | 290 376.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 081.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 10 000.00 | |
GF Total Operating Expenses (II) | | | 15 081.00 | |
GG - OPERATING RESULT (I - II) | | | -15 081.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 300 000.00 | |
GL Other interest and similar income | | | 2 865.00 | |
GP Total financial income (V) | | | 302 865.00 | |
GR Interest and similar expenses | | | 31 705.00 | |
GU Total financial expenses (VI) | | | 31 705.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 271 160.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 256 079.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -8 194.00 | -35 891.00 | | -8 194.00 |
HL TOTAL REVENUE (I + III + V + VII) | 302 865.00 | 252 412.00 | | 302 865.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 592.00 | 24 889.00 | | 38 592.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 264 273.00 | 227 523.00 | | 264 273.00 |
| |
| 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 | 2 763 216.00 | | 86 412.00 | 2 763 216.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 849 629.00 | |
I4 DECREASES Grand Total | | | 2 849 629.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 763 216.00 | | 86 412.00 | 2 763 216.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 45 136.00 | | | 45 136.00 |
6X Other provisions for depreciation | 49 479.00 | 10 000.00 | | 49 479.00 |
7B Total provisions for depreciation | 49 479.00 | 10 000.00 | | 49 479.00 |
7C Grand total | 94 615.00 | 10 000.00 | | 94 615.00 |
UE of which provisions and reversals: - Operating | | 10 000.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 250 000.00 | | 250 000.00 | 250 000.00 |
8A Miscellaneous Loans and Financial Debts | 27 439.00 | 27 439.00 | | 27 439.00 |
8B Suppliers and Related Accounts | 3 247.00 | 3 247.00 | | 3 247.00 |
8D Social Security and Other Social Organizations | 47 178.00 | 47 178.00 | | 47 178.00 |
UL Receivables related to investments | 2 865.00 | | 2 865.00 | 2 865.00 |
UT Other financial assets | 20 000.00 | | 20 000.00 | 20 000.00 |
VH Loans with a maturity of more than one year at origin | 870 450.00 | 212 513.00 | 657 937.00 | 870 450.00 |
VK Loans repaid during the year | 210 426.00 | | | 210 426.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 55 372.00 | 55 372.00 | | 55 372.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 78 237.00 | 55 372.00 | 22 865.00 | 78 237.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 198 314.00 | 290 376.00 | 907 937.00 | 1 198 314.00 |
