| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 530.00 | 530.00 | | 530.00 |
AT Other tangible assets | 63 684.00 | 63 684.00 | | 63 684.00 |
BB Receivables related to investments | 5 760.00 | | 5 760.00 | 5 760.00 |
BJ TOTAL (I) | 4 501 839.00 | 64 214.00 | 4 437 624.00 | 4 501 839.00 |
BX Customers and related accounts | 40 560.00 | | 40 560.00 | 40 560.00 |
BZ Other receivables | 1 213 403.00 | | 1 213 403.00 | 1 213 403.00 |
CF Cash and cash equivalents | 175 623.00 | | 175 623.00 | 175 623.00 |
CH Prepaid expenses | 1 612.00 | | 1 612.00 | 1 612.00 |
CJ TOTAL (II) | 1 431 199.00 | | 1 431 199.00 | 1 431 199.00 |
CO Grand total (0 to V) | 5 933 038.00 | 64 214.00 | 5 868 823.00 | 5 933 038.00 |
CU Other investments | 4 431 864.00 | | 4 431 864.00 | 4 431 864.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 510 000.00 | 3 510 000.00 | | 3 510 000.00 |
DB Share, merger, contribution premiums, etc. | 50 012.00 | 50 012.00 | | 50 012.00 |
DD Legal reserve (1) | 141 004.00 | 138 760.00 | | 141 004.00 |
DG Other reserves | 1 345 409.00 | 1 377 764.00 | | 1 345 409.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 340 463.00 | 44 889.00 | | 340 463.00 |
DK Regulated provisions | 4 348.00 | 2 691.00 | | 4 348.00 |
DL TOTAL (I) | 5 391 237.00 | 5 124 117.00 | | 5 391 237.00 |
DU Loans and Debts from Credit Institutions (3) | 420 657.00 | 500 023.00 | | 420 657.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 312.00 | 16 963.00 | | 14 312.00 |
DX Trade payables and related accounts | 2 236.00 | 3 605.00 | | 2 236.00 |
DY Tax and social security liabilities | 40 379.00 | 43 703.00 | | 40 379.00 |
EC TOTAL (IV) | 477 586.00 | 564 296.00 | | 477 586.00 |
EE Grand total (I to V) | 5 868 823.00 | 5 688 413.00 | | 5 868 823.00 |
EG Accrued income and payables due within one year | 139 081.00 | 144 459.00 | | 139 081.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 101.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 389 100.00 | | 389 100.00 | 389 100.00 |
FJ Net sales | 389 100.00 | | 389 100.00 | 389 100.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 389 104.00 | |
FW Other purchases and external expenses | | | 12 873.00 | |
FX Taxes, duties, and similar payments | | | 4 325.00 | |
FY Salaries and Wages | | | 193 160.00 | |
FZ Social Security Contributions | | | 131 339.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 649.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 353 352.00 | |
GG - OPERATING RESULT (I - II) | | | 35 752.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 343 695.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 343 695.00 | |
GR Interest and similar expenses | | | 15 523.00 | |
GU Total financial expenses (VI) | | | 15 523.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 328 171.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 363 923.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 865.00 | | |
A2 TOTAL ASSETS | 109 241.00 | 109 585.00 | | 109 241.00 |
HA Exceptional income from management transactions | 683.00 | | | 683.00 |
HD Total exceptional income (VII) | 683.00 | | | 683.00 |
HE Exceptional expenses on management operations | 681.00 | 279.00 | | 681.00 |
HG Exceptional depreciation and provisions | 1 656.00 | 1 656.00 | | 1 656.00 |
HH Total exceptional expenses (VIII) | 2 338.00 | 1 936.00 | | 2 338.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 655.00 | -1 936.00 | | -1 655.00 |
HK Income tax | 21 805.00 | 20 558.00 | | 21 805.00 |
HL TOTAL REVENUE (I + III + V + VII) | 733 482.00 | 444 751.00 | | 733 482.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 393 019.00 | 399 862.00 | | 393 019.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 340 463.00 | 44 889.00 | | 340 463.00 |
| |
| 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 | 4 503 482.00 | | 5 357.00 | 4 503 482.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 437 625.00 | |
I4 DECREASES Grand Total | | | 4 501 839.00 | |
IO DECREASES Total including other intangible assets | | | 530.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 63 685.00 | |
KD ACQUISITIONS Total including other intangible assets | 530.00 | | | 530.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 63 685.00 | | | 63 685.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 439 267.00 | | 5 357.00 | 4 439 267.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 52 565.00 | 11 650.00 | | 52 565.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 52 035.00 | 11 650.00 | | 52 035.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 692.00 | 1 656.00 | | 2 692.00 |
7C Grand total | 2 692.00 | 1 656.00 | | 2 692.00 |
UJ - Exceptional | | 1 656.00 | | |
| |
| 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 | 2 237.00 | 2 237.00 | | 2 237.00 |
8C Staff and Related Accounts | 10 455.00 | 10 455.00 | | 10 455.00 |
8D Social Security and Other Social Organizations | 10 804.00 | 10 804.00 | | 10 804.00 |
UL Receivables related to investments | 5 761.00 | 5 761.00 | | 5 761.00 |
UX Other trade receivables | 40 560.00 | | | 40 560.00 |
VB VAT | 407.00 | | | 407.00 |
VC Group and associates | 1 209 804.00 | | | 1 209 804.00 |
VH Loans with a maturity of more than one year at origin | 420 657.00 | 82 152.00 | 294 007.00 | 420 657.00 |
VI Group and Associates | 14 312.00 | 14 312.00 | | 14 312.00 |
VM Income taxes | 1 031.00 | | | 1 031.00 |
VN Other taxes, similar payments | 2 162.00 | | | 2 162.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 480.00 | 5 480.00 | | 5 480.00 |
VS Prepaid expenses | 1 613.00 | | | 1 613.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 261 338.00 | 1 261 338.00 | | 1 261 338.00 |
VW VAT | 13 642.00 | 13 642.00 | | 13 642.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 477 587.00 | 139 082.00 | 294 007.00 | 477 587.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
