-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, JC5ZXoWirtgVibdtfnTNUtahq/QJfHEgk4aeuiXtsaDxy0rmK6KTjeBx8LdbN2DL bP7iXDZ62gjhsp5y9QFsVg== 0001104659-08-048916.txt : 20080731 0001104659-08-048916.hdr.sgml : 20080731 20080731153748 ACCESSION NUMBER: 0001104659-08-048916 CONFORMED SUBMISSION TYPE: 10-K/A PUBLIC DOCUMENT COUNT: 7 CONFORMED PERIOD OF REPORT: 20071231 FILED AS OF DATE: 20080731 DATE AS OF CHANGE: 20080731 FILER: COMPANY DATA: COMPANY CONFORMED NAME: FIRSTCITY FINANCIAL CORP CENTRAL INDEX KEY: 0000828678 STANDARD INDUSTRIAL CLASSIFICATION: SHORT-TERM BUSINESS CREDIT INSTITUTIONS [6153] IRS NUMBER: 760243729 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 10-K/A SEC ACT: 1934 Act SEC FILE NUMBER: 033-19694 FILM NUMBER: 08981830 BUSINESS ADDRESS: STREET 1: 6400 IMPERIAL DRIVE CITY: WACO STATE: TX ZIP: 76712 BUSINESS PHONE: 2547511750 MAIL ADDRESS: STREET 1: 6400 IMPERIAL DRIVE CITY: WACO STATE: TX ZIP: 76712 FORMER COMPANY: FORMER CONFORMED NAME: FIRST CITY BANCORPORATION OF TEXAS INC/ DATE OF NAME CHANGE: 19920703 FORMER COMPANY: FORMER CONFORMED NAME: FIRST CITY ACQUISITION CORP DATE OF NAME CHANGE: 19880523 10-K/A 1 a08-17312_110ka.htm AMENDMENT TO ANNUAL REPORT PURSUANT TO SECTION 13 AND 15(D)

 

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

 

Form 10-K/A

(Amendment No. 3)

 

(Mark One)

x

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

 

 

For the fiscal year ended December 31, 2007

 

 

or

 

 

o

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

 

 

For the transition period from           to           

 

Commission file number 033-19694

 


 

FirstCity Financial Corporation

(Exact name of registrant as specified in its charter)

 

Delaware

(State or other jurisdiction of

incorporation or organization)

 

76-0243729

(I.R.S. Employer

Identification No.)

 

 

 

6400 Imperial Drive, Waco, TX

(Address of Principal Executive Offices)

 

76712

(Zip Code)

 

(254) 761-2800

(Registrant’s Telephone Number, Including Area Code)

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of Each Class

 

Name of Each Exchange on Which Registered

Common Stock, par value $.01

 

The NASDAQ Stock Market LLC

 

Securities registered pursuant to Section 12(g) of the Act:

None

 

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.  Yes o     No x

 

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.  Yes £     No x

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes x   No £

 

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.  £

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definition of “large accelerated filer,” “accelerated filer,” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

 

Large accelerated filer o

 

Accelerated filer x

 

 

 

Non-accelerated filer o

 

Smaller reporting company o

(Do not check if a smaller reporting company)

 

 

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).  Yes £   No x

 

The aggregate market value of the voting and non-voting common equity held by non-affiliates, based upon the closing price of the common stock on the NASDAQ Stock Market as of June 30, 2007, was $95,343,164.

 

The number of shares of common stock outstanding at June 23, 2008, was 10,270,707.

 

 



 

EXPLANATORY NOTE

 

FirstCity Financial Corporation (the “Company”) is filing this Amendment No. 3 on Form 10-K/A (“Amendment No. 3 Filing”) to amend its Annual Report on Form 10-K for the fiscal year ended December 31, 2007, as originally filed with the Securities and Exchange Commission (“SEC”) on March 17, 2008 (“Original Filing”), and subsequently amended by Amendment No. 1 on Form 10-K/A as filed with the SEC on April 29, 2008 and Amendment No. 2 on Form 10-K/A as filed with the SEC on May 12, 2008, for the sole purpose of including the financial statements of PRL Developpement, S.A.S. (“PRL”) in this Amendment No. 3 Filing due to PRL meeting certain tests as a significant subsidiary of the Company under SEC Rule 3-09 under Regulation S-X (“Rule 3-09”). Rule 3-09 requires the Company to file separate company financial statements for its significant subsidiaries that are not consolidated with the Company’s accounts.

 

Except for the additions described above, this Amendment No. 3 Filing speaks as of the filing date of the Original Filing and does not update or discuss any other Company developments after the date of the Original Filing.  Accordingly, this Amendment No. 3 Filing should be read in conjunction with the Company’s filings made with the SEC after the filing of the Original Filing on March 17, 2008.

 

In addition, as required by Rule 12b-15 under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), new certifications by our principal executive officer and principal financial officer are filed as exhibits to the Amendment No. 3 Filing under Item 15 of Part IV hereof.

 

PART II

 

Item 8.  Financial Statements and Supplementary Data.

 

Included as Exhibit 99 to this Amendment No. 3 Filing are the consolidated financial statements and related footnotes of PRL, a non-controlled affiliate of the Company, as of and for the years ended December 31, 2007, 2006 and 2005 (collectively, “the financial statements”). The Company is required to include the PRL financial statements in this Amendment No. 3 Filing due to PRL meeting certain tests as a significant subsidiary under Rule 3-09.

 

The financial statements are prepared by PRL in accordance with accounting principles applicable in France. Amounts in the PRL financial statements are expressed in Euros, which is the functional currency of the entity. The management of PRL is solely responsible for the form and content of the PRL financial statements. The Company has no responsibility for the form or content of the PRL financial statements since the Company does not control PRL and is not involved in the management of PRL. The accounting and reporting requirements of the SEC and the Sarbanes-Oxley Act of 2002 do not apply to the PRL financial statements or to PRL’s system of internal accounting controls and control over financial reporting.

 

PRL’s financial statements are prepared in accordance with accounting principles applicable in France, which differ in some instances from the accounting principles used in the United States of America. Following are the primary differences between general accounting principles applicable in France and U.S. generally accepted accounting principles (“U.S. GAAP”):

 

a.               Equity in earnings of investments.  PRL recognizes income from MCS et Associes (“MCS”), a French servicing company in which the Company holds a 19.63% investment, to the extent dividends are received from MCS. Under U.S. GAAP, as required by APB Opinion No. 18, PRL’s investment in MCS would be recorded using the equity method of accounting, in which PRL’s investment in MCS would be increased to reflect PRL’s share of income of MCS and would be reduced to reflect PRL’s share of losses of MCS or dividends received from MCS.

 

b.              Income recognition on non-performing portfolio assets.  MCS, a French servicing company in which the Company holds a 19.63% investment, owns a pool of non-performing loans and recognizes income to the extent that proceeds collected exceed a pro rata portion of allocated cost from the pool. Cost allocation is determined by MCS based on a proration of actual proceeds divided by total estimated proceeds of the pool. Under U.S. GAAP, as required by SOP 03-3, the excess cash flows expected to be collected over the initial investment in the pool is generally recorded as interest income over the life of the pool. This difference between general accounting principles applicable in France and U.S. GAAP impacts the amount of equity in earnings of investments recognized by PRL for MCS under U.S. GAAP as discussed in item a. above.

 

1



 

PART IV

 

Item 15.  Exhibits and Financial Statement Schedules.

 

Item 15 on pages 134 to 137 of the Annual Report on Form 10-K for the fiscal year ended December 31, 2007, filed on March 17, 2008, as amended, is amended by the addition of the following exhibits:

 

3.  Exhibits

 

Exhibit
Number

 

 

 

Description of Exhibit

23.1*

 

 

Consent of CAPROGEC AUDIT, SA

 

 

 

 

 

31.1*

 

 

Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

 

 

 

 

 

31.2*

 

 

Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

 

 

 

 

 

32.1*

 

 

Certification of the Chief Executive Officer pursuant to 18 U.S.C Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

 

 

 

 

 

32.2*

 

 

Certification of the Chief Financial Officer pursuant to 18 U.S.C Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

 

 

 

 

 

99.1*

 

 

Financial statements of PRL Developpement, S.A.S. as of and for the years ended December 31, 2007, 2006 and 2005.

 


*                 Filed herewith.

 

2



 

SIGNATURES

 

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

FIRSTCITY FINANCIAL CORPORATION

 

 

Date:  July 31, 2008

By:

/s/   JAMES T. SARTAIN

 

 

James T. Sartain

 

 

President and Chief Executive Officer

 

 

(Duly authorized officer and

 

 

  Principal Executive Officer)

 

 

 

 

 

 

 

 

/s/   J. BRYAN BAKER

 

 

J. Bryan Baker

 

 

Senior Vice President and Chief Financial Officer

 

 

(Duly authorized officer and

 

 

  Principal Financial Officer)

 

3


EX-23.1 2 a08-17312_1ex23d1.htm EX-23.1

Exhibit 23.1

 

Consent of Independent Accounting Firm

 

We consent to the incorporation of our report with respect to the financial statements of PRL Developpement, S.A.S. as of and for the year ended December 31, 2007, which appear in this Annual Report on Form 10-K/A of FirstCity Financial Corporation.

 

 

Bertrand MIQUEL

 

 

CAPROGEC AUDIT, SA

 

Paris, France
June 30, 2008

 


EX-31.1 3 a08-17312_1ex31d1.htm EX-31.1

Exhibit 31.1

 

CERTIFICATION PURSUANT TO

SECTION 302 OF

THE SARBANES-OXLEY ACT OF 2002

 

I, James T. Sartain, certify that:

 

(1)

 

I have reviewed this amendment to annual report on Form 10-K/A of FirstCity Financial Corporation;

 

 

 

(2)

 

Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; and

 

 

 

(3)

 

Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report.

 

 

Date: July 31, 2008

 

/s/  JAMES T. SARTAIN

 

 

James T. Sartain

 

 

President and Chief Executive Officer

 

 

(Principal Executive Officer)

 


EX-31.2 4 a08-17312_1ex31d2.htm EX-31.2

 Exhibit 31.2

 

CERTIFICATION PURSUANT TO

SECTION 302 OF

THE SARBANES-OXLEY ACT OF 2002

 

I, J. Bryan Baker, certify that:

 

(1)

 

I have reviewed this amendment to annual report on Form 10-K/A of FirstCity Financial Corporation;

 

 

 

(2)

 

Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; and

 

 

 

(3)

 

Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report.

 

 

Date: July 31, 2008

 

/s/  J. BRYAN BAKER

 

 

J. Bryan Baker

 

 

Senior Vice President and Chief Financial Officer

 

 

(Principal Financial Officer)

 


EX-32.1 5 a08-17312_1ex32d1.htm EX-32.1

EXHIBIT 32.1

 

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO SECTION 906

OF THE SARBANES-OXLEY ACT OF 2002

 

Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (subsections (a) and (b) of Section 1350, Chapter 63 of Title 18, United States Code), I, James T. Sartain, President and Chief Executive Officer of FirstCity Financial Corporation (“registrant”), certify, to the best of my knowledge and belief, that:

 

(1)

 

the Form 10-K/A fully complies with the requirements of Section 13(a) or 15(d), as applicable, of the Securities Exchange Act of 1934; and

 

 

 

(2)

 

the information contained in the Form 10-K/A fairly presents, in all material respects, the financial condition and results of operations of the registrant.

 

 

Date: July 31, 2008

/s/ James T. Sartain

 

James T. Sartain

 

President and Chief Executive Officer

 

 

The foregoing certification is being furnished as an exhibit to this Form 10-K/A pursuant to Item 601(b)(32) of Regulation S-K and Section 906 of the Sarbanes-Oxley Act of 2002 (subsections (a) and (b) of Section 1350, Chapter 63 of Title 18, United States Code) and, accordingly, is not being filed as part of the Form 10-K/A for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and is not incorporated by reference into any filing of the registrant, whether made before or after the date hereof, regardless of any general incorporation language in such filing.

 


EX-32.2 6 a08-17312_1ex32d2.htm EX-32.2

EXHIBIT 32.2

 

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO SECTION 906

OF THE SARBANES-OXLEY ACT OF 2002

 

Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (subsections (a) and (b) of Section 1350, Chapter 63 of Title 18, United States Code), I, James T. Sartain, President and Chief Executive Officer of FirstCity Financial Corporation (“registrant”), certify, to the best of my knowledge and belief, that:

 

(1)

 

the Form 10-K/A fully complies with the requirements of Section 13(a) or 15(d), as applicable, of the Securities Exchange Act of 1934; and

 

 

 

(2)

 

the information contained in the Form 10-K/A fairly presents, in all material respects, the financial condition and results of operations of the registrant.

 

 

Date: July 31, 2008

/s/ J. Bryan Baker

 

J. Bryan Baker

 

Chief Financial Officer

 

 

The foregoing certification is being furnished as an exhibit to this Form 10-K/A pursuant to Item 601(b)(32) of Regulation S-K and Section 906 of the Sarbanes-Oxley Act of 2002 (subsections (a) and (b) of Section 1350, Chapter 63 of Title 18, United States Code) and, accordingly, is not being filed as part of the Form 10-K/A for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and is not incorporated by reference into any filing of the registrant, whether made before or after the date hereof, regardless of any general incorporation language in such filing.

 


EX-99.1 7 a08-17312_1ex99d1.htm EX-99.1

Exhibit 99.1

 

PRL Developpement, S.A.S.

 

Consolidated Financial Statements

 

December 31, 2007, 2006 and 2005

 



 

PRL DEVELOPMENT

A simplified business association with capital of EUR 693,000

Head office:  96-98 avenue Raymond Poincaré — 75016 Paris

 

 

 

 

 

CONSOLIDATED FINANCIAL STATEMENTS

FOR THE FISCAL YEAR ENDED DECEMBER 31, 2007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AUDITOR’S SPECIAL REPORT

 



 

CAPROGEG AUDIT

An accounting and auditing firm

RC Paris B 998 165 906 —

 

Head office

 

 

47 rue de Courcelles

 

Tel.: 01 53 89 02 40

75008 Paris

 

Fax: 01 53 89 02 49

bmiquel@caprogec.com

 

 

 

PRL DEVELOPPEMENT

A Simplified Business Association with capital of EUR 693,000

Head Office:  96-98 avenue Raymond Poincaré — 75016 Paris

 

AUDITOR’S SPECIAL REPORT

 

CONCERNING THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE FISCAL YEAR ENDED DECEMBER 31, 2007

 

Dear Sir:

 

Further to your request and in our capacity as your company’s auditor, we audited the consolidated financial statements for the fiscal year ended on December 31, 2007, as they are appended to this report.

 

We performed our audit in accordance with the professional standards adopted in France; these standards require us to plan and perform out audit in order to obtain a reasonable assurance that the annual financial statements do not comprise any significant misstatements.  An audit consists in analyzing, on a test basis, the audit evidence supporting the data contained in the financial statements.  It also consists in assessing the accounting principles followed and the significant estimates used to draw up the financial statements and to assess their overall representation.  We feel that our audit provides a reasonable basis for the opinion expressed below.

 

We certify that these consolidated financial statements provide a faithful picture in all significant aspects of the financial situation of the entities included in the scope of consolidation as of December 31, 2007, and the result of their operations for the fiscal year that ended on this date.

 

Furthermore, we certify that the audit standards used to audit these financial statements conform to the generally accepted audit standards in the United States of America.

 

Done in Paris on June 30, 2008

 

Bertrand MIQUEL

Statutory Auditor

 



 

PRL DEVELOPPEMENT

 


 

A Simplified Business Association with capital of EUR 693,000

 

Head Office:  96-98, Avenue Raymond Poincaré

75116 PARIS

 

R.C.S. PARIS B 382 312 700

 

 

 

 

 

 

 

 

CONSOLIDATED FINANCIAL STATEMENTS AS OF 12/31/2007

 



 

 

 

 

 

(Unaudited)

 

BALANCE SHEET — ASSETS

 

Dec. 31, 2007

 

Dec. 31, 2006

 

 

 

 

 

 

 

Grants, patents and similar rights

 

0

 

0

 

Other tangible assets

 

0

 

0

 

Equity interests (mcs)

 

11,750,000

 

11,750,000

 

Subtotal

 

11,750,000

 

11,750,000

 

Goodwill

 

0

 

0

 

Outstanding credit (*)

 

2,203,723

 

3,059,055

 

Other receivables

 

0

 

29,017

 

Cash and cash equivalents

 

985,985

 

192,103

 

Prepaid expenses

 

2,837

 

2,755

 

Subtotal

 

3,192,545

 

3,282,930

 

Grand total

 

14,942,545

 

15,032,931

 

 



 

BALANCE SHEET — LIABILITIES

 

Dec. 31, 2007

 

Dec. 31, 2006

 

 

 

 

 

 

 

Capital

 

693,000

 

693,000

 

Reserves and carry forward

 

9,877,646

 

7,207,405

 

Result for the period

 

2,968,611

 

2,670,241

 

Subtotal

 

13,539,257

 

10,570,646

 

 

 

 

 

 

 

Provisions and expenses

 

958,524

 

848,062

 

Borrowing and debts with credit institutions (*)

 

223,744

 

3,361,336

 

Accounts payable

 

83,519

 

85,852

 

Tax and social security liabilities

 

62,128

 

88,280

 

Other liabilities

 

75,373

 

78,755

 

 

 

 

 

 

 

Grand total

 

14,942,545

 

15,032,931

 

 



 

prl-ubn (€)

 

 

 

 

 

(Unaudited)

 

 

 

Dec. 31, 2007
Totals

 

Dec. 31, 2006

 

 

 

 

 

 

 

OPERATING INCOME

 

 

 

 

 

Sales of goods

 

0

 

0

 

Provision of services

 

0

 

0

 

Financial income — banking

 

1,835,896

 

1,717,001

 

Financial expenses — banking

 

-4,463

 

-5,012

 

Other income

 

0

 

0

 

Reversals of provisions / transfer of expenses

 

0

 

0

 

Total (1)

 

1,831,433

 

1,711,989

 

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

Purchases of real estate lots

 

0

 

0

 

Change in inventory

 

0

 

0

 

Other outside purchases and expenses

 

-722,198

 

-758,482

 

Taxes

 

-5,329

 

-173

 

Wages and payroll taxes

 

-101,396

 

-123,121

 

Depreciation/fixes assets

 

0

 

0

 

Depreciation of deferred expenses

 

0

 

0

 

Allocations to provisions for risks and expenses

 

0

 

0

 

Routine management expenses

 

0

 

0

 

Total (2)

 

-828,923

 

-881,776

 

 

 

 

 

 

 

Corrections of receivables

 

 

 

 

 

Unrecoverable receivables

 

-5,010,293

 

-4,182,289

 

Allocations to provisions

 

-177,330

 

-139,127

 

Reversals of provisions

 

6,789,833

 

6,155,839

 

Bad debts written off and subsequently collected

 

145,230

 

107,167

 

Total (3)

 

1,747,440

 

1,941,590

 

 

 

 

 

 

 

FINANCIAL INCOME

 

1,200,000

 

1,000,000

 

FINANCIAL EXPENSES

 

-70,404

 

-241,746

 

 

 

 

 

 

 

FINANCIAL EARNINGS

 

1,129,596

 

758,254

 

 

 

 

 

 

 

INCOME BEFORE EXCEPTIONAL ITEMS AND TAXES

 

3,879,546

 

3,520,057

 

 

 

 

 

 

 

NON-RECURRING INCOME

 

 

 

 

 

From management operations

 

3,664

 

0

 

Reversals of provisions for securities

 

-1

 

0

 

NON-RECURRING EXPENSES

 

 

 

 

 

Net book values assets disposed of

 

0

 

0

 

On management operations

 

0

 

0

 

 

 

 

 

 

 

NON-RECURRING EARNINGS

 

3,663

 

0

 

 

 

 

 

 

 

INCOME TAX

 

-914,598

 

-859,817

 

 

 

 

 

 

 

DEPRECIATION OF CONSOLIDATED GOODWILL

 

0

 

0

 

 

 

 

 

 

 

NET CONSOLIDATED EARNINGS

 

2,968,611

 

2,670,241

 

 



 

PRL

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

 

FOR THE FISCAL YEAR ENDED ON DECEMBER 31, 2007

 

Notes to the consolidated financial statements before distribution of the fiscal year ended on December 31, 2007, with a total of EUR 14,942,545 and an income statement showing a (consolidated) profit of EUR 2,968,611.

 

1.             CONSOLIDATION PRINCIPLES AND METHODS

 

1.1.         General principles:

 

The consolidated financial statements for the PRL DEVELOPPEMENT Group were prepared in accordance with the provisions of CRC Regulation 99.02 concerning consolidated financial statements.

 

1.1.1.      Information related to the scope of consolidation

 

a)  Consolidated companies:

 

The scope of consolidation for fiscal year 2007 is as follows:

 

-      UBN

 

96-98 avenue Raymond Poincaré — 75016 PARIS

SIRET No.:  542 037 114 00064

 

b) Percentage of control and consolidation method

 

-      Percentage of control:

 

·      UBN                           100%

 

-      Consolidation method:    full

 

1.1.2.  Accounting principles:

 

                a)  Full method:

 

Elimination of the reciprocal accounts and flows from the items of the balance sheet and from the income statement.

 

b)  Treatment of goodwill on acquisition:

 

Positive goodwill recorded at the time of acquisition of the UBN shares, i.e., EUR 112,813 accounted for as intangible assets was depreciated over two fiscal years. This goodwill was completely depreciated on December 31, 2004.

 



 

PRL

Financial statements s of 12/31/2007

 

CHANGES IN THE NET SITUATION

 

 

 

In thousands of euros

 

 

 

12/31/2006

 

ALLOCATION
RESULT
2006

 

OTHER
MOVEMENTS

 

12/31/2007

 

 

 

 

 

 

 

 

 

 

 

Capital

 

693

 

 

 

 

693

 

Reserves

 

7,208

 

2,670

 

 

9,878

 

Result for the fiscal year

 

2,670

 

(2,670

)

 

2,968

 

TOTAL

 

10,571

 

0

 

 

13,539

 

 



 

PRL

Financial statements as of 12/31/2007

 

CLIENT CREDIT AND PROVISIONS

 

Credits granted to clients are recorded as assets at their face value, net of provisions and co-participants.

 

If a probable risk of partial or total non-recovery appears for the outstanding amounts plus the balance of the initial credit, provisions are set up through withdrawals from the general fixed provision allocated for this purpose during fiscal year 1995.

 

The balance of this provision must make it possible to cover the residual net risks of any kind adequately.

 

As a result, the net expenses for the fiscal year for these same risks of non-recovery are covered by withdrawal from this fixed general provision.

 

On the other hand, reversals of provisions concern collections or debts written off as losses that were previously covered by provisions.

 

TAX CONSOLIDATION

 

In accordance with the provisions of article 68 of finance act No. 87.1060 of December 30, 1987, UBN opted as of January 1, 2005, for the tax consolidation system and was included in the tax consolidation perimeter of the PRL Developpement Group; since PRL Developpement Group is liable only for the corporate tax for the Group, UBN never recorded any tax expenses for fiscal year 2007.

 



 

PRL

 

Financial statements as of 12/31/2007

 

CHANGE IN DEPRECIATION AND PROVISIONS FOR FIXED ASSETS

 

In thousands of euros

 

 

 

12/31/2007

 

12/31/2006

 

CHANGE

 

Equipment

 

0

 

290

 

-290

 

Intangible assets excluding operations

 

0

 

12

 

-12

 

Tangible assets excluding operations

 

0

 

0

 

0

 

 

 

 

 

 

 

 

 

SUBTOTAL

 

0

 

302

 

-302

 

 

 

 

 

 

 

 

 

TOTAL NET FIXED ASSETS

 

0

 

0

 

0

 

 

CHANGE IN OUTSTANDING CREDITS

 

In thousands of euros

 

 

 

12/31/2006

 

CANCELLATIONS

 

COLLECTIONS

 

12/31/2007

 

Healthy and outstanding

 

1.85

 

 

 

-0.42

 

1.43

 

 

 

 

 

 

 

 

 

 

 

Disputed

 

55.15

 

0.1

 

-7.24

 

48.01

 

 

 

 

 

 

 

 

 

 

 

TOTAL

 

57

 

0.1

 

-7.66

 

49.44

 

 



 

PRL

 

Financial statements as of 12/31/2007

 

PROVISIONS FOR DOUBTFUL DEBTS AND BANKING RISKS

 

In thousands of euros

 

 

 

 

12/31/2006

 

CHANGE — FISCAL YEAR

 

12/31/2007

 

 

 

 

 

TRANSFERS

 

WITHDRAWALS

 

ALLOCATIONS

 

USES

 

REVERSALS

 

 

 

Capital

 

44.04

 

-6.44

 

 

 

 

 

 

 

 

 

37.6

 

Interest

 

9.92

 

 

 

 

 

0

 

 

 

-0.29

 

9.63

 

Fixed

 

0

 

6.44

 

0

 

 

 

 

 

-6.44

 

0

 

Risks and expenses (Liabilities)

 

0.96

 

 

 

 

 

0.17

 

 

 

-0.06

 

0.97

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL

 

54.82

 

0

 

0

 

0.17

 

0

 

-6.79

 

48.2

 

 

AVERGE WORKFORCE

 

 

 

SALARIED
PERSONNEL

 

PERSONNEL
MADE
AVAILABLE

 

Executives

 

0.5

 

 

 

Supervisors

 

 

 

 

 

Employees

 

 

 

 

 

 

 

 

 

 

 

WORK FORCE

 

0.5

 

 

 

 



 

PRL DEVELOPPEMENT

 

CONSOLIDATED ANNUAL FINANCIAL STATEMENTS

 

AS OF DECEMBER 31, 2006

 

 

A business corporation [société anonyme]

with capital of EUR 693,000

Corporate Headquarters:  96-98 avenue Raymond Poincaré

75016 PARIS

 



 

PRL DEVELOPPEMENT

 

CONTENTS

 

· Balance sheet as of December 31, 2006

p. 1 and 2

 

 

· Income statement from January 1, 2006 to December 31, 2006

p. 3

 

 

· Notes

p. 4 & 5

 

 

· Itemized balance sheet accounts

p. 6 to 9

 

 

· Itemized income statement

p. 10

 



 

PRL GROUP

 

Balance Sheet – Assets

 

 

 

 

 

As of Length

 

12/31/06

 

12/31/05

 

 

 

 

 

 

 

Deprec. &

 

12 months

 

12 months

 

 

 

 

 

Gross

 

Prov.

 

Net

 

Net

 

Capital, subscribed, not called

 

 

 

 

 

 

 

 

 

 

 

FIXED ASSETS

 

 

 

 

 

 

 

 

 

 

 

Intangible assets

 

 

 

 

 

 

 

 

 

 

 

Setup costs

 

 

 

 

 

 

 

 

 

 

 

Research and Development costs

 

 

 

 

 

 

 

 

 

 

 

Grants, patents and similar rights

 

 

 

112,813

 

112,813

 

 

 

 

 

Goodwill

 

 

 

 

 

 

 

 

 

 

 

Other intangible assets

 

 

 

 

 

 

 

 

 

 

 

Advances and installments

 

 

 

 

 

 

 

 

 

 

 

Tangible assets

 

 

 

 

 

 

 

 

 

 

 

Property

 

 

 

 

 

 

 

 

 

 

 

Buildings

 

 

 

 

 

 

 

 

 

 

 

Plant and equipment

 

 

 

 

 

 

 

 

 

 

 

Other tangible assets

 

 

 

289,675

 

289,657

 

 

 

 

 

Construction work in progress

 

 

 

 

 

 

 

 

 

 

 

Advances and installments

 

 

 

 

 

 

 

 

 

 

 

Long-term investments

 

 

 

 

 

 

 

 

 

 

 

Equity interests

 

 

 

11,750,000

 

 

 

11,750,000

 

11,750,000

 

Attached receivables

 

 

 

 

 

 

 

 

 

 

 

Other fixed investments

 

 

 

 

 

 

 

 

 

 

 

Loans granted

 

 

 

 

 

 

 

 

 

 

 

Other long-term investments

 

 

 

 

 

 

 

 

 

 

 

TOTAL

 

(I)

 

12,152,488

 

402,488

 

11,750,000

 

11.750,000

 

CURRENT ASSETS

 

 

 

 

 

 

 

 

 

 

 

Inventories and production in progress

 

 

 

 

 

 

 

 

 

 

 

Goodwill, excluding operations

 

 

 

12,196

 

12,196

 

 

 

 

 

Outstanding credit

 

 

 

57,016,501

 

53,967,445

 

3,059,055

 

4,830,881

 

 

 

 

 

 

 

 

 

 

 

 

 

Advances and installments paid on orders

 

 

 

 

 

 

 

 

 

 

 

Operating receivables

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

 

 

 

 

 

 

 

 

 

Other receivables

 

 

 

29,017

 

 

 

29.017

 

143,286

 

Capital subscribed & called, not paid

 

 

 

 

 

 

 

 

 

 

 

Investment securities

 

 

 

 

 

 

 

 

 

 

 

including own shares

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

192,103

 

 

 

192,103

 

103,027

 

ACCRUALS ASSET ACCOUNT

 

 

 

 

 

 

 

 

 

 

 

Prepaid expenses

 

 

 

2,755

 

 

 

2,775

 

3,587

 

TOTAL

 

(II)

 

57,252,572

 

53,969,641

 

3,282,931

 

5,080,780

 

Deferred expenses

 

(III)

 

 

 

 

 

 

 

 

 

Bond redemption premiums

 

(IV)

 

 

 

 

 

 

 

 

 

Currency translation adjustment – assets

 

(V)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GRAND TOTAL

 

(I-V)

 

69,405,060

 

54,372,129

 

15,032,931

 

16,830,780

 

 

1



 

Balance Sheet – Liabilities

 

 

 

 

 

12/31/06

 

12/31/05

 

 

 

As of

 

12 months

 

12 months

 

 

 

Length

 

Net

 

Net

 

EQUITY CAPITAL

 

 

 

 

 

 

 

Capital (Including paid:

 

 

 

693,000

 

693,000

 

Issue, merger, contribution premiums

 

 

 

 

 

 

 

Revaluation reserve

 

 

 

 

 

 

 

Reserves

 

 

 

 

 

 

 

Legal reserve

 

 

 

 

 

 

 

Statutory or contractual reserves

 

 

 

 

 

 

 

Regulated reserves

 

 

 

 

 

 

 

Consolidated reserves

 

 

 

7,207,405

 

4,929,623

 

Carry forward

 

 

 

 

 

 

 

PROFIT FOR THE FISCAL YEAR

 

 

 

2,670,241

 

2,277,782

 

Investment subsidies

 

 

 

 

 

 

 

Regulated provisions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL

 

(I)

 

10,570,646

 

7,900,405

 

 

 

 

 

 

 

 

 

OTHER EQUITY CAPITAL

 

 

 

 

 

 

 

Income from issues of participating securities

 

 

 

 

 

 

 

Conditional advances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL

 

(II)

 

 

 

 

 

PROVISIONS FOR RISKS AND EXPENSES

 

 

 

 

 

 

 

Provisions for risks

 

 

 

848,062

 

1,219,615

 

Provisions for expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL

 

(III)

 

848,062

 

1,219,615

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

Convertible bond loans

 

 

 

 

 

 

 

Other bond loans

 

 

 

 

 

 

 

Borrowing and debts with credit institutions

 

 

 

3,361,336

 

7,361,042

 

Misc. borrowing and financial debts

 

 

 

 

 

 

 

Advances and installments on orders in progress

 

 

 

 

 

 

 

Accounts payable

 

 

 

85,852

 

226,312

 

Tax and social security liabilities

 

 

 

88,280

 

18,305

 

Liabilities on fixed assets and related accounts

 

 

 

 

 

 

 

Other liabilities

 

 

 

78,755

 

105,102

 

 

 

 

 

 

 

 

 

ACCRUALS LIABILITY ACCOUNT

 

 

 

 

 

 

 

Deferred income

 

 

 

 

 

 

 

TOTAL

 

(IV)

 

3,614,223

 

7,710,761

 

Currency translation adjustment – Liabilities

 

(V)

 

 

 

 

 

 

 

 

 

 

 

 

 

GRAND TOTAL

 

(I-V)

 

15,032,931

 

16,830,780

 

 

2



 

PRL DEVELOPPEMENT

ITEMIZED CONSOLIDATED INCOME STATEMENT

 

 

 

Dec. 31, 2006

 

Dec. 31, 2005

 

OPERATING INCOME

 

 

 

 

 

Services provided

 

 

 

 

 

Financial income – banking

 

1,717,001

 

1,646,299

 

Financial expenses – banking

 

-5,012

 

-50,926

 

Other income

 

 

 

 

 

Share of joint operations

 

 

 

 

 

Income from receivables

 

 

 

 

 

Reversals of provisions/Transfer of expenses

 

 

 

 

 

Total (1)

 

1,711,989

 

1,595,372

 

OPERATING EXPENSES

 

 

 

 

 

Other outside purchases and expenses

 

-758,482

 

-1,227,340

 

Taxes and similar payments

 

-173

 

5,294

 

Wages and salaries

 

-95,626

 

-84,033

 

Payroll taxes

 

-27,495

 

-35,978

 

Depreciation/fixed assets

 

 

 

 

 

Depreciation deferred expenses

 

 

 

 

 

Contributions to provisions for risks and expenses

 

 

 

 

 

Misc. routine management expenses/unrecoverable receivables

 

 

 

 

 

Total (2)

 

-881,775

 

-1,342,058

 

ADJUSTMENT OF RECEIVABLES VALUE

 

 

 

 

 

Unrecoverable receivables

 

-4,182,289

 

-8,210,622

 

Allocations to provisions

 

-139,127

 

-568,382

 

Reversals of provisions

 

6,155,839

 

10,834,720

 

Collection of written-down debt

 

107,167

 

161,656

 

Net capital loss disposal of real property excluding operation

 

 

 

 

 

Total (3)

 

1,941,591

 

2,217,372

 

 

 

 

 

 

 

FINANCIAL INCOME

 

1,000,000

 

750,000

 

 

 

 

 

 

 

FINANCIAL EXPENSES

 

-241,746

 

-142,583

 

 

 

 

 

 

 

FINANCIAL PROFIT/LOSS

 

758,254

 

607,417

 

 

 

 

 

 

 

NON-RECURRING INCOME

 

3,530,058

 

3,078,104

 

on management operations

 

 

 

 

 

Income from disposals of assets

 

 

 

 

 

Reversal of provisions for securities

 

 

 

 

 

Reversal of provisions for risks

 

 

 

 

 

 

 

 

 

 

 

NON-RECURRING EXPENSES

 

 

 

 

 

Provisions for risk / non-recurring depreciation

 

 

 

 

 

Net book value of assets disposed of

 

 

 

 

 

On capital operations

 

 

 

 

 

On management operations

 

 

 

 

 

Non-recurring depreciation of fixed assets

 

 

 

 

 

 

 

 

 

 

 

NON-RECURRING PROFIT/LOSS

 

0

 

0

 

 

 

 

 

 

 

DEPRECIATION OF GOODWILL ON ACQUISITION

 

0

 

0

 

 

 

 

 

 

 

TAX ON PROFITS

 

-859,817

 

-800,322

 

 

 

 

 

 

 

NET PROFIT/LOSS FOR THE ENTIRE GROUP

 

2,670,241

 

2,277,782

 

 

3



 

PRL DEVELOPPEMENT

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

 

FOR THE FISCAL YEAR ENDED ON DECEMBER 31, 2006

 

Notes to the consolidated balance sheet, before allocation of the fiscal year ended on December 31, 2006, totaling EUR 15,032,931 and to the income statement for the fiscal year showing a profit (Group share) of EUR 2,670,241.

 

1.

 

CONSOLIDATATION PRINCIPLES AND METHODS:

 

1.1.

 

General principles:

 

The consolidated financial statements for the PRL DEVELOPPEMENT Group were prepared in accordance with the provisions of Rule CRC 99.02 on consolidated financial statements.

 

1.1.1.  Information concerning the scope of consolidation

 

a)  Consolidated companies:

 

The scope of consolidation for fiscal year 2006 is as follows:

 

·

 

UBN

 

 

96-98 avenue Raymond Poincaré – 75016 PARIS

 

 

SIRET No.: 542 037 114 00064

 

b)  Percent control and consolidation method

 

·

 

Percentage of control:

 

 

 

 

 

UBN

100%

 

 

 

 

 

 

·

Consolidation method:

full

 

1.1.2.  Accounting principles:

 

a)   Full consolidation method:

 

Elimination of the financial statements and reciprocal flows in the items of the balance sheet and the income statement.

 

c)  Handling of goodwill on acquisition:

 

Positive goodwill on acquisition recorded at the time of acquisition of the UBN shares, i.e., EUR 112,813 accounted for as intangible assets, was depreciated over two fiscal years.  This goodwill was fully depreciated on December 31, 2004.

 

4



 

PRL DEVELOPPEMENT

 

d)  Other methods

 

The other accounting methods are those used to close prepare the financial statements for the companies included in the scope of consolidation.

 

5



 

PRL GROUP

 

Itemized Balance Sheet – Assets

 

Closed on

 

12/31/06

 

12/31/05

 

Length

 

12 months

 

12 months

 

 

 

 

 

 

 

FIXED ASSETS

 

 

 

 

 

 

 

 

 

 

 

Grants, patents, similar rights

 

 

 

 

 

Goodwill on acquisition ubn

 

112,813.00

 

112,813.00

 

Depreciation of goodwill on acquisition ubn

 

-112,813.00

 

-112,813.00

 

 

 

 

 

 

 

Other tangible assets

 

 

 

 

 

Other tangible assets

 

289,675.11

 

579,350.21

 

Depreciation of other tangible assets

 

289,675.12

 

-579,350.21

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

Long-term investments

 

 

 

 

 

Equity interests

 

 

 

 

 

Mcs shares

 

11,750,000.00

 

11,750,000.00

 

Total

 

11,750,000.00

 

11,750,000.00

 

 

 

 

 

 

 

TOTAL I

 

11,749,999.99

 

11,750,000.00

 

 

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

 

 

 

 

 

 

Inventories and work in progress

 

 

 

 

 

Raw materials and other supplies

 

 

 

 

 

Goodwill excluding ops. ubn

 

12,195.92

 

12,195.92

 

Prov. for impairment goodwill ubn

 

-12,195.92

 

-12,195.92

 

 

 

 

 

 

 

Goods in production

 

 

 

 

 

Loans

 

1,083,626.98

 

1,650,223.47

 

Doubtful loans

 

55,930,895.75

 

62,779,510.98

 

Interest accrued on loans

 

1,978.00

 

3,751.00

 

Prov. for loan impairment

 

-53,957,445.28

 

-59,602,604.90

 

 

 

 

 

 

 

Total

 

3,059,055.45

 

4,830,880.55

 

 

 

 

 

 

 

Other receivables

 

 

 

 

 

Tax/social security debtors

 

59.5

 

21.00

 

Corporation tax

 

 

 

106,000.00

 

Other receivables

 

28,957.64

 

37,264.63

 

 

 

 

 

 

 

Total

 

29,017.14

 

143,285.63

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

 

 

Cash and cash equivalents prl

 

7,796.40

 

336.37

 

Cash and cash equivalents ubn

 

184,306.70

 

102,691.04

 

 

 

 

 

 

 

Total

 

192,103.10

 

103,027.41

 

 

 

 

 

 

 

PREPAID EXPENSES

 

 

 

 

 

Prepaid expenses

 

2,755.02

 

3,586.86

 

Total

 

2,755.02

 

3,586.86

 

 

 

 

 

 

 

TOTAL II

 

3,282,930.71

 

5,080,780.45

 

 

6



 

PRL GROUP

 

Itemized Balance Sheet – Assets

 

Closed on

 

12/31/06

 

12/31/05

 

Length

 

12 months

 

12 months

 

 

 

 

 

 

 

GRAND TOTAL

 

15,032,930.70

 

16,839,780.45

 

 

7



 

PRL GROUP

 

Itemized Balance Sheet – Liabilities

 

Closed on

 

12/31/06

 

12/31/05

 

Length

 

12 months

 

12 months

 

 

 

 

 

 

 

EQUITY CAPITAL

 

 

 

 

 

 

 

 

 

 

 

Capital

 

 

 

 

 

Capital

 

693,000.00

 

693,000.00

 

Total

 

693,000.00

 

693,000.00

 

 

 

 

 

 

 

Other reserves

 

 

 

 

 

Consolidated reserves

 

7,207,404.66

 

4,929,623.16

 

 

 

 

 

 

 

Total

 

7,207,404.66

 

4,929,623.16

 

 

 

 

 

 

 

PROFIT/LOSS FOR THE FISCAL YEAR

 

2,670,241.17

 

2,277,781.50

 

Total

 

2,670,241.17

 

2,277,781.50

 

 

 

 

 

 

 

TOTAL I

 

10,570,645.83

 

7,900,404.66

 

PROVISIONS FOR RISKS AND EXPENSES

 

 

 

 

 

 

 

 

 

 

 

Provisions for risks

 

 

 

 

 

Provisions for risks ubn

 

848,062.00

 

1,219,614.65

 

Total

 

848,062.00

 

1,219,614.65

 

 

 

 

 

 

 

TOTAL III

 

848,062.00

 

1,219,614.65

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

Borrowing, debts with credit institutions

 

 

 

 

 

Besv borrowing

 

3,000,000.00

 

7,000,000.00

 

Coparticipants ubn

 

308,633.01

 

300,193.06

 

Accrued interest besv borrowing

 

52,601.67

 

60,589.68

 

Accrued interest prl

 

101.18

 

259.22

 

 

 

 

 

 

 

Total

 

3,361,335.86

 

7,361,041.96

 

 

 

 

 

 

 

Suppliers

 

 

 

 

 

Supplier

 

66,849.39

 

208,815.80

 

Total

 

66,849.39

 

208,815.80

 

 

 

 

 

 

 

Suppliers: related accounts

 

 

 

 

 

Supplier invoices not yet received

 

19,002.49

 

17,496.16

 

Total

 

19,002.49

 

17,496.16

 

 

 

 

 

 

 

Tax and social security liabilities

 

 

 

 

 

Tax and social security liabilities

 

16,959.36

 

18,304.95

 

Corporation tax

 

71,321.00

 

 

 

Total

 

88,280.36

 

18,304.95

 

 

 

 

 

 

 

Other liabilities

 

 

 

 

 

Misc. creditors

 

78,754.77

 

105,102.27

 

Total

 

78,754.77

 

105,102.27

 

 

 

 

 

 

 

TOTAL IV

 

3,614,222.87

 

7,710,761.14

 

 

8



 

PRL GROUP

 

Itemized Balance Sheet – Liabilities

 

Closed on

 

12/31/06

 

12/31/05

 

Length

 

12 months

 

12 months

 

 

 

 

 

 

 

GRAND TOTAL

 

15,032,930.70

 

15,830,780.00

 

 

9



 

PRL DEVELOPPEMENT

ITEMIZED CONSOLIDATED INCOME STATEMENT    Dec. 31, 2006

 

 

 

PRL

 

UBN

 

Elim.
recip.
ops.

 

TOTALS

 

OPERATING INCOME

 

 

 

 

 

 

 

 

 

Services provided

 

 

 

 

 

 

 

 

 

Financial income – banking

 

 

 

1,717,001

 

 

 

1,717,001

 

Financial expenses – banking

 

 

 

-5,012

 

 

 

-5,012

 

Self-constructed assets

 

 

 

 

 

 

 

 

 

Other income

 

 

 

 

 

 

 

 

 

Income from receivables

 

 

 

 

 

 

 

 

 

Reversals of provisions/Transfer of expenses

 

 

 

 

 

 

 

 

 

Total (1)

 

0

 

1,711,989

 

 

 

1,711,989

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

Other outside purchases and expenses

 

-4,138

 

-754,344

 

 

 

-758,482

 

Taxes and similar payments

 

-3,702

 

3,529

 

 

 

-173

 

Wages and salaries

 

 

 

-95,625

 

 

 

-95,625

 

Social security and tax liabilities

 

 

 

-27,495

 

 

 

-27,495

 

Depreciation/fixed assets

 

 

 

 

 

 

 

 

 

Depreciation deferred expenses

 

 

 

 

 

 

 

 

 

Allocations to provisions for risks and expenses

 

 

 

 

 

 

 

 

 

Misc. routine management expenses

 

 

 

 

 

 

 

 

 

Total (2)

 

-7,840

 

-873,935

 

 

 

-881,775

 

ADJUSTSMENTS OF RECEIVABLES VALUES

 

 

 

 

 

 

 

 

 

Unrecoverable receivables

 

 

 

-4,182,289

 

 

 

-4,182,289

 

Allocations to provisions

 

 

 

-139,127

 

 

 

-139,127

 

Reversals of provisions

 

 

 

6,155,839

 

 

 

6,155,839

 

Collection of written-down debt

 

 

 

107,167

 

 

 

107,167

 

Net capital loss disposal of real property excluding operation

 

 

 

 

 

 

 

 

 

Total (3)

 

0

 

1,941,591

 

 

 

1,941,591

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL INCOME

 

1,000,000

 

817,218

 

-817,218

 

1,000,000

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL EXPENSES

 

-817,218

 

-241,748

 

817,218

 

-241,748

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL PROFIT/LOSS

 

174,942

 

3,355,116

 

 

 

3,530,058

 

 

 

 

 

 

 

 

 

 

 

NET EARNINGS BEFORE TAXES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-RECURRING INCOME

 

 

 

 

 

 

 

 

 

on management operations

 

 

 

 

 

 

 

 

 

Income from disposals of fixed assets

 

 

 

 

 

 

 

 

 

Reversal of provisions for fixed assets

 

 

 

 

 

 

 

 

 

Reversal of provisions for risks

 

 

 

 

 

 

 

 

 

NON-RECURRING EXPENSES

 

 

 

 

 

 

 

 

 

Provisions for expenses

 

 

 

 

 

 

 

 

 

Net book value of assets disposed of

 

 

 

 

 

 

 

 

 

On capital operations

 

 

 

 

 

 

 

 

 

On management operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-RECURRING PROFIT/LOSS

 

0

 

0

 

 

 

0

 

 

 

 

 

 

 

 

 

 

 

DEPRECIATION OF GOODWILL ON ACQUISITION

 

0

 

0

 

 

 

0

 

 

 

 

 

 

 

 

 

 

 

TAX ON PROFITS

 

-859,017

 

0

 

 

 

-859,017

 

 

 

 

 

 

 

 

 

 

 

NET PROFIT/LOSS FOR THE ENTIRE GROUP

 

-884,875

 

3,355,116

 

 

 

2,670,241

 

 

10



 

PRL DEVELOPPEMENT

 

CONSOLIDATED ANNUAL FINANCIAL STATEMENTS

 

AS OF DECEMBER 31, 2005

 

 

A business corporation [société anonyme]

with capital of EUR 693,000

Corporate Headquarters:  96-98 avenue Raymond Poincaré

75016 PARIS

 



 

PRL DEVELOPPEMENT

 

CONTENTS

 

· Balance sheet as of December 31, 2005

p. 1 and 2

 

 

· Income statement from January 1, 2005 to December 31, 2005

p. 3

 

 

· Notes

p. 4 & 5

 

 

· Itemized balance sheet accounts

p. 6 to 9

 

 

· Itemized income statement

p. 10

 



 

PRL GROUP

 

Balance Sheet – Assets

 

 

 

As of Length

 

12/31/05

 

12/31/04

 

 

 

 

 

Deprec. &

 

12 months

 

12 months

 

 

 

Gross

 

Prov.

 

Net

 

Net

 

Capital, subscribed, not called

 

 

 

 

 

 

 

 

 

 

FIXED ASSETS

 

 

 

 

 

 

 

 

 

 

Intangible assets

 

 

 

 

 

 

 

 

 

 

Setup costs

 

 

 

 

 

 

 

 

 

 

Research and Development costs

 

 

 

 

 

 

 

 

 

 

Grants, patents and similar rights

 

 

112,813

 

112,813

 

 

 

 

 

Goodwill

 

 

 

 

 

 

 

 

 

 

Other intangible assets

 

 

 

 

 

 

 

 

 

 

Advances and installments

 

 

 

 

 

 

 

 

 

 

Tangible assets

 

 

 

 

 

 

 

 

 

 

Property

 

 

 

 

 

 

 

 

 

 

Buildings

 

 

 

 

 

 

 

 

 

 

Plant and equipment

 

 

 

 

 

 

 

 

 

 

Other tangible assets

 

 

579,350

 

579,350

 

 

 

 

 

Construction work in progress

 

 

 

 

 

 

 

 

 

 

Advances and installments

 

 

 

 

 

 

 

 

 

 

Long-term investments

 

 

 

 

 

 

 

 

 

 

Equity interests

 

 

11,750,00

 

 

 

11,750,000

 

 

 

Attached receivables

 

 

 

 

 

 

 

 

 

 

Other fixed investments

 

 

 

 

 

 

 

 

 

 

Loans granted

 

 

 

 

 

 

 

 

 

 

Other long-term investments

 

 

 

 

 

 

 

 

 

 

TOTAL

(I)

 

12,442,163

 

692,163

 

11,750,000

 

 

 

CURRENT ASSETS

 

 

 

 

 

 

 

 

 

 

Inventories and production in progress

 

 

 

 

 

 

 

 

 

 

Goodwill, excluding operations

 

 

12,196

 

12,196

 

 

 

 

 

Outstanding credit

 

 

64,433,485

 

59,602,605

 

4,830,881

 

6,257,903

 

 

 

 

 

 

 

 

 

 

 

 

Advances and installments paid on orders

 

 

 

 

 

 

 

 

 

 

Operating receivables

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

 

 

 

 

 

 

5,388

 

Other receivables

 

 

143,286

 

 

 

143,286

 

28,958

 

Capital subscribed & called, not paid

 

 

 

 

 

 

 

 

 

 

Investment securities including own shares

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

103,027

 

 

 

103,027

 

 

 

ACCRUALS ASSET ACCOUNT

 

 

 

 

 

 

 

 

 

 

Prepaid expenses

 

 

3,587

 

 

 

3,587

 

 

 

TOTAL

(II)

 

64,595,581

 

59,614,801

 

5,080,780

 

7,520,180

 

Deferred expenses

(III)

 

 

 

 

 

 

 

 

 

Bond redemption premiums

(IV)

 

 

 

 

 

 

 

 

 

Currency translation adjustment – assets

(V)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GRAND TOTAL

(I-V)

 

77,137,744

 

60,306,964

 

16,830,780

 

7,520,180

 

 

 

1



 

PRL GROUP

 

Balance Sheet – Liabilities

 

 

As of

 

12/31/05

 

12/31/04

 

 

Length

 

12 months

 

12 months

 

EQUITY CAPITAL

 

 

 

 

 

 

Capital (Including paid: 693,000)

 

 

693,000

 

693,000

 

Issue, merger, contribution premiums

 

 

 

 

 

 

Revaluation reserve

 

 

 

 

 

 

Reserves

 

 

 

 

 

 

Legal reserve

 

 

 

 

 

 

Statutory or contractual reserves

 

 

 

 

 

 

Regulated reserves

 

 

 

 

 

 

Consolidated reserves

 

 

4,929,623

 

2,298,947

 

Carry forward

 

 

 

 

 

 

PROFIT FOR THE FISCAL YEAR

 

 

2,277,782

 

2,630,676

 

Investment subsidies

 

 

 

 

 

 

Regulated provisions

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL

(I)

 

7,900,405

 

5,622,623

 

 

 

 

 

 

 

 

OTHER EQUITY CAPITAL

 

 

 

 

 

 

Income from issues of participating securities

 

 

 

 

 

 

Conditional advances

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL

(II)

 

 

 

 

 

 

 

 

 

 

 

 

PROVISIONS FOR RISKS AND EXPENSES

 

 

 

 

 

 

Provisions for risks

 

 

1,219,615

 

946,276

 

Provisions for expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL

(III)

 

1,219,615

 

946,276

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

Convertible bond loans

 

 

 

 

 

 

Other bond loans

 

 

 

 

 

 

Borrowing and debts with credit institutions

 

 

7,361,042

 

326,206

 

Misc. borrowing and financial debts

 

 

 

 

 

 

Advances and installments on orders in progress

 

 

 

 

 

 

Accounts payable

 

 

226,312

 

44,386

 

Tax and social security liabilities

 

 

18,305

 

518,930

 

Liabilities on fixed assets and related accounts

 

 

 

 

 

 

Other liabilities

 

 

105,102

 

61,759

 

 

 

 

 

 

 

 

ACCRUALS LIABILITY ACCOUNT

 

 

 

 

 

 

Deferred income

 

 

 

 

 

 

TOTAL

(IV)

 

7,710,761

 

951,281

 

Currency translation adjustment – Liabilities

(V)

 

 

 

 

 

 

 

 

 

 

 

 

GRAND TOTAL

(I-V)

 

16,830,780

 

7,520,180

 

 

 

2



 

PRL DEVELOPPEMENT

ITEMIZED CONSOLIDATED INCOME STATEMENT

 

 

 

Dec. 31, 2005

 

Dec. 31, 2004

 

OPERATING INCOME

 

 

 

 

 

Real property sales

 

 

 

900,000

 

VAT on margin

 

 

 

-42,359

 

Services provided

 

 

 

42,541

 

Financial income – banking

 

1,646,299

 

1,648,561

 

Financial expenses – banking

 

-50,926

 

-22,496

 

Other income

 

 

 

2145

 

Share of joint operations

 

 

 

 

 

Income from receivables

 

 

 

 

 

Reversals of provisions/Transfer of expenses

 

 

 

 

 

Total (1)

 

1,595,372

 

2,528,392

 

OPERATING EXPENSES

 

 

 

 

 

Purchase of real property

 

 

 

 

 

Inventory changes

 

 

 

-641,519

 

Other outside purchases and expenses

 

-1,227,340

 

-1,375,840

 

Taxes and similar payments

 

5,294

 

-25,809

 

Wages and salaries

 

-84,033

 

-85,688

 

Payroll taxes

 

-35,978

 

-21,473

 

Depreciation/fixed assets

 

 

 

 

 

Depreciation deferred expenses

 

 

 

 

 

Contributions to provisions for risks and expenses

 

 

 

 

 

Misc. routine management expenses/unrecoverable receivables

 

 

 

-1

 

Total (2)

 

-1,342,058

 

-2,130,331

 

ADJUSTMENT OF RECEIVABLES VALUE

 

 

 

 

 

Unrecoverable receivables

 

-8,210,622

 

-7,748,435

 

Allocations to provisions

 

-568,362

 

-323,465

 

Reversals of provisions

 

10,834,720

 

11,326,890

 

Collection of written-down debt

 

161,656

 

350,938

 

Net capital loss disposal of real property excluding operation

 

 

 

-28,600

 

Total (3)

 

2,217,372

 

3,577,328

 

 

 

 

 

 

 

FINANCIAL INCOME

 

750,000

 

3,599

 

 

 

 

 

 

 

FINANCIAL EXPENSES

 

-142,583

 

-77,246

 

 

 

 

 

 

 

FINANCIAL PROFIT/LOSS

 

607,417

 

-73,647

 

 

 

 

 

 

 

NON-RECURRING INCOME

 

3,078,104

 

3,901,741

 

on management operations

 

 

 

2,612

 

Income from disposals of assets

 

 

 

 

 

Reversal of provisions for securities

 

 

 

 

 

Reversal of provisions for risks

 

 

 

 

 

 

 

 

 

 

 

NON-RECURRING EXPENSES

 

 

 

 

 

Provisions for risk / non-recurring depreciation

 

 

 

 

 

Net book value of assets disposed of

 

 

 

 

 

On capital operations

 

 

 

 

 

On management operations

 

 

 

 

 

Non-recurring depreciation of fixed assets

 

 

 

 

 

 

 

 

 

 

 

NON-RECURRING PROFIT/LOSS

 

0

 

2,612

 

 

 

 

 

 

 

DEPRECIATION OF GOODWILL ON ACQUISITION

 

0

 

-56,407

 

 

 

 

 

 

 

TAX ON PROFITS

 

-800,322

 

-1,217,270

 

 

 

 

 

 

 

NET PROFIT/LOSS FOR THE ENTIRE GROUP

 

2,277,782

 

2,630,676

 

 

3



 

PRL DEVELOPPEMENT

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

 

FOR THE FISCAL YEAR ENDED ON DECEMBER 31, 2005

 

Notes to the consolidated balance sheet, before allocation of the fiscal year ended on December 31, 2006, totaling EUR 16,830,780 and to the income statement for the fiscal year showing a profit (Group share) of EUR 2,277,782.

 

1.             CONSOLIDATATION PRINCIPLES AND METHODS:

 

1.1.          General principles:

 

The consolidated financial statements for the PRL DEVELOPPEMENT Group were prepared in accordance with the provisions of Rule CRC 99.02 on consolidated financial statements.

 

1.1.1.  Information concerning the scope of consolidation

 

a)  Consolidated companies:

 

The scope of consolidation for fiscal year 2004 is as follows:

 

·                  UBN

96-98 avenue Raymond Poincaré – 75016 PARIS

SIRET No.:  542 037 114 00064

 

b)  Percent control and consolidation method

 

·                  Percentage of control:

 

UBN                                               100%

 

                ·  Consolidation method:    full

 

1.1.2.  Accounting principles:

 

a)   Full consolidation method:

 

Elimination of the financial statements and reciprocal flows in the items of the balance sheet and the income statement.

 

c)  Handling of goodwill on acquisition:

 

Positive goodwill on acquisition recorded at the time of acquisition of the UBN shares, i.e., EUR 112,813 accounted for as intangible assets, was depreciated over two fiscal years.  This goodwill was fully depreciated on December 31, 2004.

 

4



 

PRL DEVELOPPEMENT

 

d)  Other methods

 

The other accounting methods are those used to close prepare the financial statements for the companies included in the scope of consolidation.

 

5



 

PRL GROUP

 

Itemized Balance Sheet – Assets

 

Closed on

 

12/31/05

 

12/31/04

 

Length

 

12 months

 

12 months

 

 

 

 

 

 

 

FIXED ASSETS

 

 

 

 

 

 

 

 

 

 

 

Grants, patents, similar rights

 

 

 

 

 

Goodwill on acquisition ubn

 

112,813.00

 

112,813.06

 

Depreciation of goodwill on acquisition ubn

 

-112,813.00

 

-112,813.06

 

 

 

 

 

 

 

Other tangible assets

 

 

 

 

 

Other tangible assets

 

579,350.21

 

579,350.21

 

Depreciation of other tangible assets

 

-579,350.21

 

-579,350.21

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

Long-term investments

 

 

 

 

 

Equity interests

 

 

 

 

 

Mcs shares

 

11,750,000.00

 

 

 

 

 

11,750,000.00

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

TOTAL I

 

11,750,000.00

 

 

 

 

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

 

 

 

 

 

 

Inventories and work in progress

 

 

 

 

 

Raw materials and other supplies

 

 

 

 

 

Goodwill excluding ops. ubn

 

12,195.92

 

12,195.92

 

Prov. for impairment goodwill ubn

 

-12,195.92

 

-12,195.92

 

 

 

 

 

 

 

Goods in production

 

 

 

 

 

Loans

 

1,650,223.47

 

2,667,635.83

 

Doubtful loans

 

62,779,510.98

 

73,726,203.36

 

Interest accrued on loans

 

3,751.00

 

6,346.00

 

Prov. for loan impairment

 

-59,602,604.90

 

-70,142,281.74

 

 

 

 

 

 

 

Total

 

4,830,880.55

 

6,257,903.45

 

 

 

 

 

 

 

Account Receivables

 

 

 

5,388.42

 

Debtors receivables

 

 

 

5,388.42

 

 

 

 

 

 

 

Other receivables

 

21.00

 

 

 

Tax/social security debtors

 

106,000.00

 

 

 

Corporation tax

 

37,264.63

 

28,957.62

 

Other receivables

 

 

 

 

 

 

 

 

 

 

 

Total

 

143,285.63

 

28,957.62

 

Other securities

 

 

 

 

 

Ubn money-market funds

 

 

 

1,221,206,11

 

Total

 

 

 

1,221,206.11

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

 

 

Cash and cash equivalents prl

 

336.37

 

1,911.12

 

Cash and cash equivalents ubn

 

102,691.04

 

1,789.60

 

 

 

 

 

 

 

Total

 

103,027.41

 

3,700.72

 

 

 

 

 

 

 

PREPAID EXPENSES

 

 

 

 

 

Prepaid expenses

 

3,586.86

 

3,023.44

 

Total

 

3,586.86

 

3,023.44

 

 

 

 

 

 

 

TOTAL II

 

5,080,780.45

 

7,520,179.76

 

 

6



 

PRL GROUP

 

Itemized Balance Sheet – Assets

 

Closed on

 

12/31/06

 

12/31/05

 

Length

 

12 months

 

12 months

 

 

 

 

 

 

 

GRAND TOTAL

 

16,830,780.45

 

7,520,179.76

 

 

7



 

PRL GROUP

Itemized Balance Sheet – Liabilities

 

Closed on

 

12/31/05

 

12/31/04

 

Length

 

12 months

 

12 months

 

 

 

 

 

 

 

EQUITY CAPITAL

 

 

 

 

 

 

 

 

 

 

 

Capital

 

 

 

 

 

Capital

 

693,000.00

 

693,000.00

 

Total

 

693,000.00

 

693,000.00

 

 

 

 

 

 

 

Other reserves

 

 

 

 

 

Consolidated reserves

 

4,929,623.16

 

2,298,947.17

 

 

 

 

 

 

 

Total

 

4,929,623.16

 

2,298,947.17

 

 

 

 

 

 

 

PROFIT/LOSS FOR THE FISCAL YEAR

 

2,277,781.50

 

2,630,675.99

 

Total

 

2,277,781.50

 

2,630,675.99

 

 

 

 

 

 

 

TOTAL I

 

7,900,404.66

 

5,622,623.16

 

PROVISIONS FOR RISKS AND EXPENSES

 

 

 

 

 

 

 

 

 

 

 

Provisions for risks

 

 

 

 

 

Provisions for risks ubn

 

1,219,614.65

 

946,276.03

 

Total

 

1,219,614.65

 

946,276.03

 

 

 

 

 

 

 

TOTAL III

 

1,219,614.65

 

946,276.03

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

Borrowing, debts with credit institutions

 

 

 

 

 

Besv borrowing

 

7,000,000.00

 

 

 

Coparticipants ubn

 

300,193.06

 

303,520.41

 

Accrued interest besv borrowing

 

60,589.68

 

 

 

Accrued interest prl

 

259.22

 

170.00

 

Ubn bank

 

 

 

22,515.65

 

Total

 

7,361,041.96

 

326,206.66

 

 

 

 

 

 

 

Accounts payable

 

208,815.80

 

23,239.24

 

Accounts payable

 

208,815.80

 

23,239.24

 

Total

 

 

 

 

 

 

 

 

 

 

 

Suppliers: related accounts

 

 

 

 

 

Supplier invoices not yet received

 

17,496.16

 

21,146.57

 

Total

 

17,496.16

 

21,146.57

 

 

 

 

 

 

 

Tax and social security liabilities

 

 

 

 

 

Tax and social security liabilities

 

18,304.95

 

20,104.50

 

Corporation tax

 

 

 

498,825.00

 

Total

 

18,304.95

 

518,929.50

 

 

 

 

 

 

 

Other liabilities

 

 

 

 

 

Misc. creditors

 

105,102.27

 

61,759.20

 

Total

 

105,102.27

 

61,759.20

 

 

 

 

 

 

 

TOTAL IV

 

7,710,761.14

 

951,280.57

 

 

8



 

PRL GROUP

 

Itemized Balance Sheet – Liabilities

 

Closed on

 

12/31/05

 

12/31/04

 

Length

 

12 months

 

12 months

 

 

 

 

 

 

 

GRAND TOTAL

 

16,830,780.45

 

7,520,179.75

 

 

9



 

PRL  DEVELOPPEMENT

ITEMIZED CONSOLIDATED INCOME STATEMENT    Dec. 31, 2005

 

 

 

PRL

 

UBN

 

Elim.
recip.
ops.

 

TOTALS

 

OPERATING INCOME

 

 

 

 

 

 

 

 

 

Real property sales

 

 

 

 

 

 

 

 

 

VAT on margin

 

 

 

 

 

 

 

 

 

Financial products – banking

 

 

 

1,646,299

 

 

 

1,646,299

 

Financial expenses – banking

 

 

 

-50,926

 

 

 

-50,926

 

Capitalized production costs

 

 

 

 

 

 

 

 

 

Other income

 

 

 

 

 

 

 

 

 

Income from receivables

 

 

 

 

 

 

 

 

 

Reversals of provisions/Transfer of expenses

 

 

 

 

 

 

 

 

 

Total (1)

 

0

 

1,585,372

 

 

 

1,585,372

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

Purchase of real property

 

 

 

 

 

 

 

 

 

Inventory changes

 

 

 

 

 

 

 

 

 

Other outside purchases and expenses

 

-11,343

 

-1,215,998

 

 

 

.1,227,340

 

Taxes and similar payments

 

-13,768

 

19,062

 

 

 

5,294

 

Wages and salaries

 

 

 

-84,033

 

 

 

-84,033

 

Social security and tax liabilities

 

 

 

-35,978

 

 

 

-35,978

 

Depreciation/fixed assets

 

 

 

 

 

 

 

 

 

Depreciation deferred expenses

 

 

 

 

 

 

 

 

 

Allocations to provisions for risks and expenses

 

 

 

 

 

 

 

 

 

Misc. routine management expenses

 

 

 

 

 

 

 

 

 

Total (2)

 

-25,111

 

-1,315,947

 

 

 

-1,342,058

 

ADJUSTMENTS OF RECEIVABLES VALUES

 

 

 

 

 

 

 

 

 

Unrecoverable receivables

 

 

 

-8,210,622

 

 

 

-8,210,622

 

Allocations to provisions

 

 

 

-568,382

 

 

 

-568,382

 

Reversals of provisions

 

 

 

10,834,720

 

 

 

10,834,720

 

Collection of written-down debt

 

 

 

161,656

 

 

 

161,656

 

Net capital loss disposal of real property excluding operation

 

 

 

 

 

 

 

 

 

Total (3)

 

0

 

2,217,372

 

 

 

2,217,372

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL INCOME

 

750,000

 

364,269

 

-364,269

 

750,000

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL EXPENSES

 

-364,741

 

-142,111

 

364,269

 

-142,583

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL PROFIT/LOSS

 

385,259

 

222,158

 

 

 

607,417

 

 

 

 

 

 

 

 

 

 

 

NET EARNINGS BEFORE TAXES

 

360,148

 

2,717,956

 

 

 

3,078,104

 

 

 

 

 

 

 

 

 

 

 

NON-RECURRING INCOME

 

 

 

 

 

 

 

 

 

on management operations

 

 

 

 

 

 

 

 

 

Income from disposals of fixed assets

 

 

 

 

 

 

 

 

 

Reversal of provisions for fixed assets

 

 

 

 

 

 

 

 

 

Reversal of provisions for risks

 

 

 

 

 

 

 

 

 

NON-RECURRING EXPENSES

 

 

 

 

 

 

 

 

 

Provisions for expenses

 

 

 

 

 

 

 

 

 

Net book value of assets disposed of

 

 

 

 

 

 

 

 

 

On capital operations

 

 

 

 

 

 

 

 

 

On management operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-RECURRING PROFIT/LOSS

 

0

 

0

 

 

 

0

 

 

 

 

 

 

 

 

 

 

 

DEPRECIATION OF GOODWILL ON ACQUISITION

 

0

 

0

 

 

 

0

 

 

 

 

 

 

 

 

 

 

 

TAX ON PROFITS

 

-800,322

 

0

 

 

 

-800,322

 

 

 

 

 

 

 

 

 

 

 

NET PROFIT/LOSS FOR THE ENTIRE GROUP

 

-440,174

 

2.717,956

 

0

 

2,277,782

 

 

10


-----END PRIVACY-ENHANCED MESSAGE-----