| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 88 333 198.00 | | 88 333 198.00 | 88 333 198.00 |
BJ TOTAL (I) | 95 351 561.00 | 4 454 973.00 | 90 896 588.00 | 95 351 561.00 |
BV Advances and down payments on orders | 50.00 | | 50.00 | 50.00 |
BX Customers and related accounts | 3 634 300.00 | | 3 634 300.00 | 3 634 300.00 |
BZ Other receivables | 602.00 | | 602.00 | 602.00 |
CF Cash and cash equivalents | 126 217.00 | | 126 217.00 | 126 217.00 |
CJ TOTAL (II) | 3 761 169.00 | | 3 761 169.00 | 3 761 169.00 |
CO Grand total (0 to V) | 99 112 730.00 | 4 454 973.00 | 94 657 757.00 | 99 112 730.00 |
CU Other investments | 7 018 363.00 | 4 454 973.00 | 2 563 389.00 | 7 018 363.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 080.00 | 400 080.00 | | 400 080.00 |
DB Share, merger, contribution premiums, etc. | 2 182 420.00 | 2 182 420.00 | | 2 182 420.00 |
DD Legal reserve (1) | 19 243.00 | | | 19 243.00 |
DH Retained earnings | 633.00 | -102 733.00 | | 633.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 049 363.00 | 487 611.00 | | 1 049 363.00 |
DL TOTAL (I) | 3 651 741.00 | 2 967 378.00 | | 3 651 741.00 |
DU Loans and Debts from Credit Institutions (3) | 77 262 824.00 | 85 398 800.00 | | 77 262 824.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 737 190.00 | 17 337 541.00 | | 13 737 190.00 |
DX Trade payables and related accounts | 5 999.00 | 4 149.00 | | 5 999.00 |
EC TOTAL (IV) | 91 006 015.00 | 102 740 492.00 | | 91 006 015.00 |
EE Grand total (I to V) | 94 657 757.00 | 105 707 870.00 | | 94 657 757.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 48 567.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 48 567.00 | |
GG - OPERATING RESULT (I - II) | | | -48 567.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 955 749.00 | |
GM Reversals of provisions and transfers of expenses | | | 7 500.00 | |
GP Total financial income (V) | | | 1 963 249.00 | |
GR Interest and similar expenses | | | 865 318.00 | |
GU Total financial expenses (VI) | | | 865 318.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 097 930.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 049 363.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 963 249.00 | 1 445 137.00 | | 1 963 249.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 913 885.00 | 957 526.00 | | 913 885.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 049 363.00 | 487 611.00 | | 1 049 363.00 |
| |
| 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 | 105 187 402.00 | | | 105 187 402.00 |
I3 DECREASES Total Financial Fixed Assets | 9 835 840.00 | | 95 351 561.00 | 9 835 840.00 |
I4 DECREASES Grand Total | 9 835 840.00 | | 95 351 561.00 | 9 835 840.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 105 187 402.00 | | | 105 187 402.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 4 462 473.00 | | 7 500.00 | 4 462 473.00 |
7C Grand total | 4 462 473.00 | | 7 500.00 | 4 462 473.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 13 737 190.00 | | | 13 737 190.00 |
8B Suppliers and Related Accounts | 5 999.00 | 5 999.00 | | 5 999.00 |
UL Receivables related to investments | 88 333 198.00 | | 88 333 198.00 | 88 333 198.00 |
UX Other trade receivables | 3 634 300.00 | 3 634 300.00 | | 3 634 300.00 |
VB VAT | 602.00 | 602.00 | | 602.00 |
VH Loans with a maturity of more than one year at origin | 77 262 824.00 | 8 386 307.00 | 30 672 502.00 | 77 262 824.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 91 968 100.00 | 3 634 902.00 | 88 333 198.00 | 91 968 100.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 91 006 015.00 | 8 392 307.00 | 30 672 502.00 | 91 006 015.00 |
