| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 794.00 | 1 520.00 | 274.00 | 1 794.00 |
AN Land | 22 506.00 | | 22 506.00 | 22 506.00 |
AP Buildings | 202 557.00 | 15 625.00 | 186 932.00 | 202 557.00 |
AT Other tangible assets | 17 752.00 | 3 595.00 | 14 157.00 | 17 752.00 |
BB Receivables related to investments | 54 879.00 | | 54 879.00 | 54 879.00 |
BJ TOTAL (I) | 462 877.00 | 20 740.00 | 442 137.00 | 462 877.00 |
BZ Other receivables | 255.00 | | 255.00 | 255.00 |
CF Cash and cash equivalents | 69 179.00 | | 69 179.00 | 69 179.00 |
CH Prepaid expenses | 332.00 | | 332.00 | 332.00 |
CJ TOTAL (II) | 69 766.00 | | 69 766.00 | 69 766.00 |
CO Grand total (0 to V) | 532 642.00 | 20 740.00 | 511 902.00 | 532 642.00 |
CU Other investments | 163 389.00 | | 163 389.00 | 163 389.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 27 000.00 | 27 000.00 | | 27 000.00 |
DD Legal reserve (1) | 2 700.00 | | | 2 700.00 |
DG Other reserves | 3 647.00 | | | 3 647.00 |
DH Retained earnings | | -5 305.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 175.00 | 11 652.00 | | 16 175.00 |
DK Regulated provisions | 6 585.00 | 4 906.00 | | 6 585.00 |
DL TOTAL (I) | 56 107.00 | 38 253.00 | | 56 107.00 |
DU Loans and Debts from Credit Institutions (3) | 85 400.00 | 94 906.00 | | 85 400.00 |
DV Miscellaneous Loans and Financial Debts (4) | 369 097.00 | 445 136.00 | | 369 097.00 |
DY Tax and social security liabilities | 1 285.00 | 1 131.00 | | 1 285.00 |
EA Other liabilities | 13.00 | 13.00 | | 13.00 |
EC TOTAL (IV) | 455 795.00 | 541 186.00 | | 455 795.00 |
EE Grand total (I to V) | 511 902.00 | 579 439.00 | | 511 902.00 |
EG Accrued income and payables due within one year | 62 766.00 | 10 636.00 | | 62 766.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 16 615.00 | | 16 615.00 | 16 615.00 |
FJ Net sales | 16 615.00 | | 16 615.00 | 16 615.00 |
FR Total operating income (I) | | | 16 615.00 | |
FW Other purchases and external expenses | | | 13 597.00 | |
FX Taxes, duties, and similar payments | | | 2 259.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 065.00 | |
GF Total Operating Expenses (II) | | | 22 921.00 | |
GG - OPERATING RESULT (I - II) | | | -6 305.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 945.00 | |
GL Other interest and similar income | | | 1 330.00 | |
GP Total financial income (V) | | | 32 275.00 | |
GR Interest and similar expenses | | | 8 115.00 | |
GU Total financial expenses (VI) | | | 8 115.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 24 160.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 854.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 11 000.00 | | |
HG Exceptional depreciation and provisions | 1 679.00 | 1 679.00 | | 1 679.00 |
HH Total exceptional expenses (VIII) | 1 679.00 | 12 679.00 | | 1 679.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 679.00 | -12 679.00 | | -1 679.00 |
HL TOTAL REVENUE (I + III + V + VII) | 48 890.00 | 47 033.00 | | 48 890.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 715.00 | 35 381.00 | | 32 715.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 175.00 | 11 652.00 | | 16 175.00 |
| |
| 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 | 434 342.00 | | 28 535.00 | 434 342.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 794.00 | | | 1 794.00 |
I3 DECREASES Total Financial Fixed Assets | | | 218 268.00 | |
I4 DECREASES Grand Total | | | 462 877.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 794.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 242 815.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 235 825.00 | | 6 990.00 | 235 825.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 196 723.00 | | 21 545.00 | 196 723.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 675.00 | 7 065.00 | | 13 675.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 161.00 | 359.00 | | 1 161.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 514.00 | 6 706.00 | | 12 514.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 4 906.00 | 1 679.00 | | 4 906.00 |
7C Grand total | 4 906.00 | 1 679.00 | | 4 906.00 |
UJ - Exceptional | | 1 679.00 | | |
| |
| 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 | 317 364.00 | | | 317 364.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13.00 | 13.00 | | 13.00 |
UL Receivables related to investments | 54 879.00 | | | 54 879.00 |
VG Loans with a maturity of up to one year at origin | 29.00 | 29.00 | | 29.00 |
VH Loans with a maturity of more than one year at origin | 85 371.00 | 9 706.00 | 40 865.00 | 85 371.00 |
VI Group and Associates | 51 733.00 | 51 733.00 | | 51 733.00 |
VK Loans repaid during the year | 9 501.00 | | | 9 501.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 285.00 | 1 285.00 | | 1 285.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 255.00 | | | 255.00 |
VS Prepaid expenses | 332.00 | | | 332.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 55 466.00 | 587.00 | 54 879.00 | 55 466.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 455 795.00 | 62 766.00 | 40 865.00 | 455 795.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 1 805.00 | 1 903.00 | | 1 805.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 077.00 | 2 571.00 | | 2 077.00 |
ST Other accounts | 8 645.00 | 3 217.00 | | 8 645.00 |
XQ Rental, rental and co-ownership charges | 2 874.00 | 2 269.00 | | 2 874.00 |
YW Business tax | 454.00 | 131.00 | | 454.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 259.00 | 2 034.00 | | 2 259.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 13 597.00 | 8 056.00 | | 13 597.00 |
