| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 203.00 | 3 797.00 | 407.00 | 4 203.00 |
BB Receivables related to investments | 356 508.00 | | 356 508.00 | 356 508.00 |
BH Other financial assets | 1 497 537.00 | | 1 497 537.00 | 1 497 537.00 |
BJ TOTAL (I) | 10 378 748.00 | 3 797.00 | 10 374 952.00 | 10 378 748.00 |
BT Goods | 1 509 529.00 | | 1 509 529.00 | 1 509 529.00 |
BZ Other receivables | 3 861.00 | | 3 861.00 | 3 861.00 |
CD Marketable securities | 2 824 378.00 | 8 414.00 | 2 815 964.00 | 2 824 378.00 |
CF Cash and cash equivalents | 271 057.00 | | 271 057.00 | 271 057.00 |
CJ TOTAL (II) | 4 608 824.00 | 8 414.00 | 4 600 410.00 | 4 608 824.00 |
CO Grand total (0 to V) | 14 987 573.00 | 12 211.00 | 14 975 362.00 | 14 987 573.00 |
CP Shares due in less than one year | 1 854 045.00 | | | 1 854 045.00 |
CU Other investments | 8 520 500.00 | | 8 520 500.00 | 8 520 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 051 200.00 | 3 051 200.00 | | 3 051 200.00 |
DB Share, merger, contribution premiums, etc. | 60 000.00 | 60 000.00 | | 60 000.00 |
DD Legal reserve (1) | 231 609.00 | 220 786.00 | | 231 609.00 |
DG Other reserves | 4 010 104.00 | 3 804 476.00 | | 4 010 104.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 421 643.00 | 216 451.00 | | 421 643.00 |
DL TOTAL (I) | 7 774 556.00 | 7 352 912.00 | | 7 774 556.00 |
DP Provisions for Risks | 72 500.00 | | | 72 500.00 |
DR TOTAL (IV) | 72 500.00 | | | 72 500.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 080 633.00 | 8 151 760.00 | | 7 080 633.00 |
DX Trade payables and related accounts | 12 781.00 | 14 605.00 | | 12 781.00 |
DY Tax and social security liabilities | 34 892.00 | 10 000.00 | | 34 892.00 |
EC TOTAL (IV) | 7 128 306.00 | 8 176 365.00 | | 7 128 306.00 |
EE Grand total (I to V) | 14 975 362.00 | 15 529 278.00 | | 14 975 362.00 |
EG Accrued income and payables due within one year | 7 128 306.00 | 8 176 365.00 | | 7 128 306.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 200 000.00 | | 200 000.00 | 200 000.00 |
FJ Net sales | 200 000.00 | | 200 000.00 | 200 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 200 001.00 | |
FW Other purchases and external expenses | | | 57 722.00 | |
FX Taxes, duties, and similar payments | | | 1 256.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 500.00 | |
GF Total Operating Expenses (II) | | | 59 478.00 | |
GG - OPERATING RESULT (I - II) | | | 140 523.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 387 202.00 | |
GK Income from other securities and fixed asset receivables | | | 292.00 | |
GL Other interest and similar income | | | 8 571.00 | |
GM Reversals of provisions and transfers of expenses | | | 62 437.00 | |
GO Net income from sales of marketable securities | | | 122 120.00 | |
GP Total financial income (V) | | | 580 620.00 | |
GQ Financial allocations to depreciation and provisions | | | 72 500.00 | |
GT Net expenses on sales of marketable securities | | | 27 011.00 | |
GU Total financial expenses (VI) | | | 99 511.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 481 110.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 621 632.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 16.00 | 578.00 | | 16.00 |
HB Exceptional income from capital transactions | 20 000.00 | 8 500 030.00 | | 20 000.00 |
HD Total exceptional income (VII) | 20 016.00 | 8 500 608.00 | | 20 016.00 |
HE Exceptional expenses on management operations | | 564.00 | | |
HF Exceptional expenses on capital transactions | 82 455.00 | 8 500 030.00 | | 82 455.00 |
HH Total exceptional expenses (VIII) | 82 455.00 | 8 500 594.00 | | 82 455.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -62 439.00 | 14.00 | | -62 439.00 |
HK Income tax | 137 550.00 | 112 847.00 | | 137 550.00 |
HL TOTAL REVENUE (I + III + V + VII) | 800 637.00 | 8 948 917.00 | | 800 637.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 378 993.00 | 8 732 467.00 | | 378 993.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 421 643.00 | 216 451.00 | | 421 643.00 |
| |
| 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 | 10 881 514.00 | | 20 000.00 | 10 881 514.00 |
I3 DECREASES Total Financial Fixed Assets | 440 310.00 | 82 455.00 | 10 374 545.00 | 440 310.00 |
I4 DECREASES Grand Total | 440 310.00 | 82 455.00 | 10 378 748.00 | 440 310.00 |
IY DECREASES Total Tangible Fixed Assets | | | 4 203.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 203.00 | | | 4 203.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 877 310.00 | | 20 000.00 | 10 877 310.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 297.00 | 500.00 | | 3 297.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 297.00 | 500.00 | | 3 297.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 72 500.00 | | |
6X Other provisions for depreciation | 12 843.00 | | 4 429.00 | 12 843.00 |
7B Total provisions for depreciation | 70 851.00 | | 62 437.00 | 70 851.00 |
7C Grand total | 70 851.00 | 72 500.00 | 62 437.00 | 70 851.00 |
UG - Financial | | 72 500.00 | 62 437.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 12 781.00 | 12 781.00 | | 12 781.00 |
8E Income Taxes | 24 892.00 | 24 892.00 | | 24 892.00 |
UL Receivables related to investments | 356 508.00 | 356 508.00 | | 356 508.00 |
UT Other financial assets | 1 497 537.00 | 1 497 537.00 | | 1 497 537.00 |
VB VAT | 3 861.00 | | | 3 861.00 |
VI Group and Associates | 7 080 633.00 | 7 080 633.00 | | 7 080 633.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 857 906.00 | 1 857 906.00 | | 1 857 906.00 |
VW VAT | 10 000.00 | 10 000.00 | | 10 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 128 306.00 | 7 128 306.00 | | 7 128 306.00 |
