| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 23 370.00 | | 23 370.00 | 23 370.00 |
AP Buildings | 46 530.00 | 8 743.00 | 37 787.00 | 46 530.00 |
BB Receivables related to investments | 136 633.00 | | 136 633.00 | 136 633.00 |
BJ TOTAL (I) | 1 465 309.00 | 8 743.00 | 1 456 566.00 | 1 465 309.00 |
BX Customers and related accounts | 50 970.00 | | 50 970.00 | 50 970.00 |
BZ Other receivables | 79 670.00 | | 79 670.00 | 79 670.00 |
CF Cash and cash equivalents | 38 762.00 | | 38 762.00 | 38 762.00 |
CH Prepaid expenses | 4 971.00 | | 4 971.00 | 4 971.00 |
CJ TOTAL (II) | 174 373.00 | | 174 373.00 | 174 373.00 |
CO Grand total (0 to V) | 1 639 682.00 | 8 743.00 | 1 630 939.00 | 1 639 682.00 |
CP Shares due in less than one year | 136 633.00 | | | 136 633.00 |
CU Other investments | 1 258 777.00 | | 1 258 777.00 | 1 258 777.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 815 889.00 | 611 699.00 | | 815 889.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 200 658.00 | 204 190.00 | | 200 658.00 |
DK Regulated provisions | 55 909.00 | 48 299.00 | | 55 909.00 |
DL TOTAL (I) | 1 105 456.00 | 897 188.00 | | 1 105 456.00 |
DU Loans and Debts from Credit Institutions (3) | 355 402.00 | 547 595.00 | | 355 402.00 |
DV Miscellaneous Loans and Financial Debts (4) | 133 056.00 | 116 353.00 | | 133 056.00 |
DX Trade payables and related accounts | 7 925.00 | 6 879.00 | | 7 925.00 |
DY Tax and social security liabilities | 9 100.00 | 6 458.00 | | 9 100.00 |
EA Other liabilities | 20 000.00 | 40 000.00 | | 20 000.00 |
EC TOTAL (IV) | 525 483.00 | 717 286.00 | | 525 483.00 |
EE Grand total (I to V) | 1 630 939.00 | 1 614 474.00 | | 1 630 939.00 |
EG Accrued income and payables due within one year | 331 510.00 | 382 926.00 | | 331 510.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 25 004.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 12 789.00 | | 12 789.00 | 12 789.00 |
FJ Net sales | 12 789.00 | | 12 789.00 | 12 789.00 |
FR Total operating income (I) | | | 12 789.00 | |
FW Other purchases and external expenses | | | 13 792.00 | |
FX Taxes, duties, and similar payments | | | 1 001.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 561.00 | |
GF Total Operating Expenses (II) | | | 17 354.00 | |
GG - OPERATING RESULT (I - II) | | | -4 565.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 231 000.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 231 000.00 | |
GR Interest and similar expenses | | | 19 771.00 | |
GU Total financial expenses (VI) | | | 19 771.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 211 229.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 206 664.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 7 610.00 | 12 108.00 | | 7 610.00 |
HH Total exceptional expenses (VIII) | 7 610.00 | 12 108.00 | | 7 610.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 610.00 | -12 108.00 | | -7 610.00 |
HK Income tax | -1 604.00 | -46 681.00 | | -1 604.00 |
HL TOTAL REVENUE (I + III + V + VII) | 243 789.00 | 213 799.00 | | 243 789.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 43 131.00 | 9 610.00 | | 43 131.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 200 658.00 | 204 190.00 | | 200 658.00 |
| |
| 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 | 1 328 677.00 | | | 1 328 677.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 258 777.00 | |
I4 DECREASES Grand Total | | | 1 328 677.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 69 900.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 69 900.00 | | | 69 900.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 258 777.00 | | | 1 258 777.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 182.00 | 2 561.00 | | 6 182.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 182.00 | 2 561.00 | | 6 182.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 48 299.00 | 7 610.00 | | 48 299.00 |
7C Grand total | 48 299.00 | 7 610.00 | | 48 299.00 |
UJ - Exceptional | | 7 610.00 | | |
| |
| 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 | 37 155.00 | 10 070.00 | 27 085.00 | 37 155.00 |
8B Suppliers and Related Accounts | 7 925.00 | 7 925.00 | | 7 925.00 |
8K Other liabilities (including liabilities related to repo transactions) | 20 000.00 | 20 000.00 | | 20 000.00 |
UL Receivables related to investments | 136 633.00 | 136 633.00 | | 136 633.00 |
UX Other trade receivables | 50 970.00 | | | 50 970.00 |
VG Loans with a maturity of up to one year at origin | 865.00 | 865.00 | | 865.00 |
VH Loans with a maturity of more than one year at origin | 379 692.00 | 185 689.00 | 190 166.00 | 379 692.00 |
VI Group and Associates | 95 901.00 | 95 901.00 | | 95 901.00 |
VK Loans repaid during the year | 186 659.00 | | | 186 659.00 |
VM Income taxes | 79 670.00 | | | 79 670.00 |
VQ Other Taxes, Duties, and Similar Debts | 772.00 | 772.00 | | 772.00 |
VS Prepaid expenses | 4 971.00 | | | 4 971.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 272 243.00 | 272 243.00 | | 272 243.00 |
VW VAT | 8 328.00 | 8 328.00 | | 8 328.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 550 638.00 | 329 550.00 | 217 251.00 | 550 638.00 |
