| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 24 695.00 | 4 428.00 | 20 268.00 | 24 695.00 |
AX Advances and down payments | 5 000.00 | | 5 000.00 | 5 000.00 |
BB Receivables related to investments | 53 542.00 | | 53 542.00 | 53 542.00 |
BJ TOTAL (I) | 4 382 033.00 | 4 428.00 | 4 377 605.00 | 4 382 033.00 |
BX Customers and related accounts | 5 267.00 | | 5 267.00 | 5 267.00 |
BZ Other receivables | 159 045.00 | | 159 045.00 | 159 045.00 |
CF Cash and cash equivalents | 11 092.00 | | 11 092.00 | 11 092.00 |
CH Prepaid expenses | 9 197.00 | | 9 197.00 | 9 197.00 |
CJ TOTAL (II) | 184 602.00 | | 184 602.00 | 184 602.00 |
CO Grand total (0 to V) | 4 566 635.00 | 4 428.00 | 4 562 207.00 | 4 566 635.00 |
CU Other investments | 4 298 796.00 | | 4 298 796.00 | 4 298 796.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 762 500.00 | 762 500.00 | | 762 500.00 |
DD Legal reserve (1) | 76 250.00 | 76 250.00 | | 76 250.00 |
DG Other reserves | 663 006.00 | 259 332.00 | | 663 006.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 403 812.00 | 403 673.00 | | 403 812.00 |
DK Regulated provisions | 11 708.00 | 7 847.00 | | 11 708.00 |
DL TOTAL (I) | 1 917 275.00 | 1 509 603.00 | | 1 917 275.00 |
DU Loans and Debts from Credit Institutions (3) | 1 824 724.00 | 2 188 448.00 | | 1 824 724.00 |
DV Miscellaneous Loans and Financial Debts (4) | 812 679.00 | 743 597.00 | | 812 679.00 |
DX Trade payables and related accounts | 2 609.00 | 2 110.00 | | 2 609.00 |
DY Tax and social security liabilities | 4 920.00 | 9 700.00 | | 4 920.00 |
EC TOTAL (IV) | 2 644 932.00 | 2 943 855.00 | | 2 644 932.00 |
EE Grand total (I to V) | 4 562 207.00 | 4 453 458.00 | | 4 562 207.00 |
EG Accrued income and payables due within one year | 540 289.00 | 474 927.00 | | 540 289.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 268 503.00 | | 268 503.00 | 268 503.00 |
FJ Net sales | 268 503.00 | | 268 503.00 | 268 503.00 |
FQ Other income | | | 20.00 | |
FR Total operating income (I) | | | 268 523.00 | |
FW Other purchases and external expenses | | | 41 495.00 | |
FX Taxes, duties, and similar payments | | | -576.00 | |
FY Salaries and Wages | | | 225 938.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 289.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 269 147.00 | |
GG - OPERATING RESULT (I - II) | | | -624.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 446 500.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 23.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 446 523.00 | |
GR Interest and similar expenses | | | 56 096.00 | |
GU Total financial expenses (VI) | | | 56 096.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 390 427.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 389 803.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 14 161.00 | | |
HD Total exceptional income (VII) | | 14 161.00 | | |
HE Exceptional expenses on management operations | | 2 500.00 | | |
HF Exceptional expenses on capital transactions | | 20 000.00 | | |
HG Exceptional depreciation and provisions | 3 860.00 | 3 860.00 | | 3 860.00 |
HH Total exceptional expenses (VIII) | 3 860.00 | 26 360.00 | | 3 860.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 860.00 | -12 200.00 | | -3 860.00 |
HK Income tax | -17 869.00 | -20 528.00 | | -17 869.00 |
HL TOTAL REVENUE (I + III + V + VII) | 715 046.00 | 734 535.00 | | 715 046.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 311 234.00 | 330 862.00 | | 311 234.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 403 812.00 | 403 673.00 | | 403 812.00 |
| |
| 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 | 4 354 434.00 | | 27 599.00 | 4 354 434.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 352 338.00 | |
I4 DECREASES Grand Total | | | 4 382 033.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 29 695.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 596.00 | | 25 099.00 | 4 596.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 349 838.00 | | 2 500.00 | 4 349 838.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 139.00 | 2 289.00 | | 2 139.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 139.00 | 2 289.00 | | 2 139.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 7 847.00 | 3 860.00 | | 7 847.00 |
7C Grand total | 7 847.00 | 3 860.00 | | 7 847.00 |
UJ - Exceptional | | 3 860.00 | | |
| |
| 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 | 650 748.00 | 3 248.00 | 647 500.00 | 650 748.00 |
8B Suppliers and Related Accounts | 2 609.00 | 2 609.00 | | 2 609.00 |
8K Other liabilities (including liabilities related to repo transactions) | 161 931.00 | 161 931.00 | | 161 931.00 |
UL Receivables related to investments | 53 542.00 | | | 53 542.00 |
VA Doubtful or disputed receivables | 5 267.00 | | | 5 267.00 |
VH Loans with a maturity of more than one year at origin | 1 824 724.00 | 367 581.00 | 1 457 143.00 | 1 824 724.00 |
VK Loans repaid during the year | 364 286.00 | | | 364 286.00 |
VP Miscellaneous | 159 045.00 | | | 159 045.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 920.00 | 4 920.00 | | 4 920.00 |
VS Prepaid expenses | 9 197.00 | | | 9 197.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 227 052.00 | 173 510.00 | 53 542.00 | 227 052.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 644 932.00 | 540 289.00 | 2 104 643.00 | 2 644 932.00 |
