| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 43 336.00 | | 43 336.00 | 43 336.00 |
AP Buildings | 179 631.00 | 21 124.00 | 158 507.00 | 179 631.00 |
BB Receivables related to investments | 254 625.00 | | 254 625.00 | 254 625.00 |
BJ TOTAL (I) | 2 339 102.00 | 21 124.00 | 2 317 979.00 | 2 339 102.00 |
BT Goods | 14 379.00 | 14 378.00 | 1.00 | 14 379.00 |
BZ Other receivables | 2 010 026.00 | | 2 010 026.00 | 2 010 026.00 |
CF Cash and cash equivalents | 6 199.00 | | 6 199.00 | 6 199.00 |
CH Prepaid expenses | 6 664.00 | | 6 664.00 | 6 664.00 |
CJ TOTAL (II) | 2 037 267.00 | 14 378.00 | 2 022 889.00 | 2 037 267.00 |
CO Grand total (0 to V) | 4 376 369.00 | 35 502.00 | 4 340 868.00 | 4 376 369.00 |
CU Other investments | 1 861 510.00 | | 1 861 510.00 | 1 861 510.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 030 000.00 | 2 030 000.00 | | 2 030 000.00 |
DB Share, merger, contribution premiums, etc. | 87 232.00 | 87 232.00 | | 87 232.00 |
DD Legal reserve (1) | 203 000.00 | 203 000.00 | | 203 000.00 |
DF Regulated reserves (1) | 6 792.00 | 6 792.00 | | 6 792.00 |
DG Other reserves | 7 392.00 | 7 392.00 | | 7 392.00 |
DH Retained earnings | 186 011.00 | 118 798.00 | | 186 011.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 525 463.00 | 117 212.00 | | 525 463.00 |
DL TOTAL (I) | 3 045 890.00 | 2 570 427.00 | | 3 045 890.00 |
DS Convertible Bond Issues | 1 561.00 | 1 772.00 | | 1 561.00 |
DU Loans and Debts from Credit Institutions (3) | 776 756.00 | 877 934.00 | | 776 756.00 |
DV Miscellaneous Loans and Financial Debts (4) | 148 063.00 | 524 234.00 | | 148 063.00 |
DX Trade payables and related accounts | 41 856.00 | 113 006.00 | | 41 856.00 |
DY Tax and social security liabilities | 344.00 | 1 028.00 | | 344.00 |
EA Other liabilities | 319 733.00 | 32 230.00 | | 319 733.00 |
EB Prepaid income (2) | 6 664.00 | 6 664.00 | | 6 664.00 |
EC TOTAL (IV) | 1 294 978.00 | 1 556 868.00 | | 1 294 978.00 |
EE Grand total (I to V) | 4 340 868.00 | 4 127 295.00 | | 4 340 868.00 |
EF Of which regulated reserve for long-term capital gains | 6 792.00 | 6 792.00 | | 6 792.00 |
EG Accrued income and payables due within one year | 522 693.00 | 780 112.00 | | 522 693.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 45 000.00 | | 45 000.00 | 45 000.00 |
FG Production sold - services | 119 839.00 | 992.00 | 120 831.00 | 119 839.00 |
FJ Net sales | 164 839.00 | 992.00 | 165 831.00 | 164 839.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 729.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 166 561.00 | |
FS Purchases of goods (including customs duties) | | | 153.00 | |
FT Inventory change (goods) | | | 28 732.00 | |
FW Other purchases and external expenses | | | 85 430.00 | |
FX Taxes, duties, and similar payments | | | 8 365.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 185.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 129 875.00 | |
GG - OPERATING RESULT (I - II) | | | 36 686.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 565 389.00 | |
GP Total financial income (V) | | | 565 389.00 | |
GR Interest and similar expenses | | | 31 237.00 | |
GU Total financial expenses (VI) | | | 31 237.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 534 152.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 570 838.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 729.00 | | | 729.00 |
HA Exceptional income from management transactions | | 181.00 | | |
HB Exceptional income from capital transactions | 700.00 | 85.00 | | 700.00 |
HD Total exceptional income (VII) | 700.00 | 266.00 | | 700.00 |
HE Exceptional expenses on management operations | | 87.00 | | |
HH Total exceptional expenses (VIII) | | 87.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 700.00 | 179.00 | | 700.00 |
HK Income tax | 46 075.00 | 191 548.00 | | 46 075.00 |
HL TOTAL REVENUE (I + III + V + VII) | 732 650.00 | 611 771.00 | | 732 650.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 207 187.00 | 494 559.00 | | 207 187.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 525 463.00 | 117 212.00 | | 525 463.00 |
| |
| 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 | 2 084 467.00 | | 254 635.00 | 2 084 467.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 116 135.00 | |
I4 DECREASES Grand Total | | | 2 339 102.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 222 967.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 222 967.00 | | | 222 967.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 861 500.00 | | 254 635.00 | 1 861 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 938.00 | 7 185.00 | | 13 938.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 938.00 | 7 185.00 | | 13 938.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 14 378.00 | | | 14 378.00 |
7B Total provisions for depreciation | 14 378.00 | | | 14 378.00 |
7C Grand total | 14 378.00 | | | 14 378.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 1 561.00 | 1 561.00 | | 1 561.00 |
8A Miscellaneous Loans and Financial Debts | 148 063.00 | 148 063.00 | | 148 063.00 |
8B Suppliers and Related Accounts | 41 856.00 | 41 856.00 | | 41 856.00 |
8K Other liabilities (including liabilities related to repo transactions) | 32 230.00 | 32 230.00 | | 32 230.00 |
8L Deferred income | 6 664.00 | 6 664.00 | | 6 664.00 |
UL Receivables related to investments | 254 625.00 | 254 625.00 | | 254 625.00 |
VB VAT | 5 599.00 | | | 5 599.00 |
VC Group and associates | 2 004 333.00 | | | 2 004 333.00 |
VH Loans with a maturity of more than one year at origin | 776 756.00 | 4 471.00 | 572 766.00 | 776 756.00 |
VI Group and Associates | 287 503.00 | 287 503.00 | | 287 503.00 |
VK Loans repaid during the year | 101 178.00 | | | 101 178.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 94.00 | | | 94.00 |
VS Prepaid expenses | 6 664.00 | | | 6 664.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 271 315.00 | 2 271 315.00 | | 2 271 315.00 |
VW VAT | 344.00 | 344.00 | | 344.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 294 978.00 | 522 693.00 | 572 766.00 | 1 294 978.00 |
