| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 975.00 | 10 975.00 | | 10 975.00 |
AT Other tangible assets | 111 054.00 | 86 913.00 | 24 141.00 | 111 054.00 |
BF Loans | 26 654.00 | | 26 654.00 | 26 654.00 |
BH Other financial assets | 3 800.00 | | 3 800.00 | 3 800.00 |
BJ TOTAL (I) | 2 286 025.00 | 278 867.00 | 2 007 157.00 | 2 286 025.00 |
BX Customers and related accounts | 32 607.00 | 24 982.00 | 7 624.00 | 32 607.00 |
BZ Other receivables | 403 802.00 | 13 651.00 | 390 151.00 | 403 802.00 |
CF Cash and cash equivalents | 103 484.00 | | 103 484.00 | 103 484.00 |
CH Prepaid expenses | 228.00 | | 228.00 | 228.00 |
CJ TOTAL (II) | 540 123.00 | 38 634.00 | 501 489.00 | 540 123.00 |
CO Grand total (0 to V) | 2 826 148.00 | 317 501.00 | 2 508 647.00 | 2 826 148.00 |
CU Other investments | 2 133 540.00 | 180 979.00 | 1 952 561.00 | 2 133 540.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 670 000.00 | 1 670 000.00 | | 1 670 000.00 |
DB Share, merger, contribution premiums, etc. | 46 800.00 | 46 800.00 | | 46 800.00 |
DD Legal reserve (1) | 57 866.00 | 50 019.00 | | 57 866.00 |
DH Retained earnings | 533 754.00 | 384 646.00 | | 533 754.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 777.00 | 156 955.00 | | 2 777.00 |
DL TOTAL (I) | 2 311 198.00 | 2 308 421.00 | | 2 311 198.00 |
DP Provisions for Risks | 1 650.00 | 5 000.00 | | 1 650.00 |
DR TOTAL (IV) | 1 650.00 | 5 000.00 | | 1 650.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 433.00 | 11 433.00 | | 11 433.00 |
DX Trade payables and related accounts | 3 877.00 | 4 451.00 | | 3 877.00 |
DY Tax and social security liabilities | 6 911.00 | 8 712.00 | | 6 911.00 |
DZ Fixed asset liabilities and related accounts | 114 000.00 | 114 000.00 | | 114 000.00 |
EA Other liabilities | 59 348.00 | 58 373.00 | | 59 348.00 |
EB Prepaid income (2) | 227.00 | 257.00 | | 227.00 |
EC TOTAL (IV) | 195 798.00 | 197 228.00 | | 195 798.00 |
EE Grand total (I to V) | 2 508 647.00 | 2 510 649.00 | | 2 508 647.00 |
EG Accrued income and payables due within one year | 195 798.00 | 197 228.00 | | 195 798.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 50 443.00 | | 50 443.00 | 50 443.00 |
FJ Net sales | 50 443.00 | | 50 443.00 | 50 443.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 950.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 54 394.00 | |
FW Other purchases and external expenses | | | 47 551.00 | |
FX Taxes, duties, and similar payments | | | 7 582.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 742.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 60 877.00 | |
GG - OPERATING RESULT (I - II) | | | -6 482.00 | |
GL Other interest and similar income | | | 7 700.00 | |
GP Total financial income (V) | | | 7 700.00 | |
GR Interest and similar expenses | | | 974.00 | |
GU Total financial expenses (VI) | | | 974.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 726.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 243.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 9 207.00 | | |
HA Exceptional income from management transactions | 2 534.00 | 881.00 | | 2 534.00 |
HC Reversals of provisions and transfers of expenses | | 150 000.00 | | |
HD Total exceptional income (VII) | 2 534.00 | 150 881.00 | | 2 534.00 |
HE Exceptional expenses on management operations | | 1 016.00 | | |
HH Total exceptional expenses (VIII) | | 1 016.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 534.00 | 149 864.00 | | 2 534.00 |
HL TOTAL REVENUE (I + III + V + VII) | 64 629.00 | 235 217.00 | | 64 629.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 852.00 | 78 262.00 | | 61 852.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 777.00 | 156 955.00 | | 2 777.00 |
| |
| 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 | 2 286 629.00 | | 140.00 | 2 286 629.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 163 995.00 | |
I4 DECREASES Grand Total | | 744.00 | 2 286 025.00 | |
IO DECREASES Total including other intangible assets | | | 10 975.00 | |
IY DECREASES Total Tangible Fixed Assets | | 744.00 | 111 054.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 975.00 | | | 10 975.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 111 798.00 | | | 111 798.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 163 855.00 | | 140.00 | 2 163 855.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 92 889.00 | 5 742.00 | 744.00 | 92 889.00 |
PE DEPRECIATION Total including other intangible assets | 10 955.00 | 19.00 | | 10 955.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 81 933.00 | 5 723.00 | 744.00 | 81 933.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 5 000.00 | | 3 350.00 | 5 000.00 |
6T Receivables | 24 982.00 | | | 24 982.00 |
6X Other provisions for depreciation | 14 251.00 | | 600.00 | 14 251.00 |
7B Total provisions for depreciation | 220 213.00 | | 600.00 | 220 213.00 |
7C Grand total | 225 213.00 | | 3 950.00 | 225 213.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | | 3 950.00 | |
| |
| 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 | 11 433.00 | 11 433.00 | | 11 433.00 |
8B Suppliers and Related Accounts | 3 877.00 | 3 877.00 | | 3 877.00 |
8J Fixed Asset Liabilities and Related Accounts | 114 000.00 | 114 000.00 | | 114 000.00 |
8L Deferred income | 227.00 | 227.00 | | 227.00 |
UP Loans | 26 654.00 | | | 26 654.00 |
UT Other financial assets | 3 800.00 | | | 3 800.00 |
UX Other trade receivables | 14 652.00 | | | 14 652.00 |
VA Doubtful or disputed receivables | 17 954.00 | | | 17 954.00 |
VB VAT | 708.00 | | | 708.00 |
VC Group and associates | 250 034.00 | | | 250 034.00 |
VI Group and Associates | 59 348.00 | 59 348.00 | | 59 348.00 |
VM Income taxes | 139 409.00 | | | 139 409.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 13 651.00 | | | 13 651.00 |
VS Prepaid expenses | 228.00 | | | 228.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 467 093.00 | 436 639.00 | 30 454.00 | 467 093.00 |
VW VAT | 6 911.00 | 6 911.00 | | 6 911.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 195 798.00 | 195 798.00 | | 195 798.00 |
| |
| 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 | 3 241.00 | 3 287.00 | | 3 241.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 067.00 | 2 263.00 | | 2 067.00 |
ST Other accounts | 18 113.00 | 22 041.00 | | 18 113.00 |
XQ Rental, rental and co-ownership charges | 26 913.00 | 32 075.00 | | 26 913.00 |
YT Subcontracting | 457.00 | 457.00 | | 457.00 |
YW Business tax | 4 341.00 | 6 896.00 | | 4 341.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 7 582.00 | 10 183.00 | | 7 582.00 |
YY Amount of VAT collected | 10 929.00 | 13 077.00 | | 10 929.00 |
YZ Total deductible VAT on goods and services | 9 639.00 | 12 162.00 | | 9 639.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 47 551.00 | 56 838.00 | | 47 551.00 |
ZR Subsidiaries and equity interests | 1.00 | 1.00 | | 1.00 |
