| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 45 032.00 | 45 032.00 | | 45 032.00 |
AH Goodwill | 2 685 563.00 | | 2 685 563.00 | 2 685 563.00 |
AP Buildings | 3 056 161.00 | 1 687 028.00 | 1 369 132.00 | 3 056 161.00 |
AT Other tangible assets | 139 832.00 | 83 093.00 | 56 738.00 | 139 832.00 |
AV Fixed assets in progress | | | | |
BH Other financial assets | 13 840.00 | | 13 840.00 | 13 840.00 |
BJ TOTAL (I) | 13 042 222.00 | 1 815 154.00 | 11 227 069.00 | 13 042 222.00 |
BX Customers and related accounts | 79 769.00 | | 79 769.00 | 79 769.00 |
BZ Other receivables | 19 993 935.00 | | 19 993 935.00 | 19 993 935.00 |
CD Marketable securities | 3 146 583.00 | | 3 146 583.00 | 3 146 583.00 |
CF Cash and cash equivalents | 5 247.00 | | 5 247.00 | 5 247.00 |
CJ TOTAL (II) | 23 225 534.00 | | 23 225 534.00 | 23 225 534.00 |
CO Grand total (0 to V) | 36 267 756.00 | 1 815 154.00 | 34 452 602.00 | 36 267 756.00 |
CP Shares due in less than one year | 13 840.00 | | | 13 840.00 |
CU Other investments | 7 101 795.00 | | 7 101 795.00 | 7 101 795.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 700 000.00 | 5 700 000.00 | | 5 700 000.00 |
DB Share, merger, contribution premiums, etc. | 3 898 601.00 | 3 369 234.00 | | 3 898 601.00 |
DD Legal reserve (1) | 570 000.00 | 535 747.00 | | 570 000.00 |
DG Other reserves | 104 725.00 | 104 487.00 | | 104 725.00 |
DH Retained earnings | 3 246 095.00 | 3 246 095.00 | | 3 246 095.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 64 682.00 | 34 491.00 | | 64 682.00 |
DL TOTAL (I) | 13 584 103.00 | 12 990 054.00 | | 13 584 103.00 |
DQ Provisions for Expenses | 70 453.00 | 70 973.00 | | 70 453.00 |
DR TOTAL (IV) | 70 453.00 | 70 973.00 | | 70 453.00 |
DU Loans and Debts from Credit Institutions (3) | 4 300 409.00 | 4 486 403.00 | | 4 300 409.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 549 616.00 | 14 839 542.00 | | 15 549 616.00 |
DX Trade payables and related accounts | 366 837.00 | 365 133.00 | | 366 837.00 |
DY Tax and social security liabilities | 84 405.00 | 184 473.00 | | 84 405.00 |
EA Other liabilities | 391 079.00 | 337 436.00 | | 391 079.00 |
EB Prepaid income (2) | 105 701.00 | 16 501.00 | | 105 701.00 |
EC TOTAL (IV) | 20 798 046.00 | 20 229 488.00 | | 20 798 046.00 |
EE Grand total (I to V) | 34 452 602.00 | 33 290 515.00 | | 34 452 602.00 |
EG Accrued income and payables due within one year | 18 303 732.00 | 18 165 173.00 | | 18 303 732.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 806 095.00 | 1 842 999.00 | | 1 806 095.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 442 648.00 | | 442 648.00 | 442 648.00 |
FJ Net sales | 442 648.00 | | 442 648.00 | 442 648.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 500.00 | |
FQ Other income | | | 16 139.00 | |
FR Total operating income (I) | | | 461 287.00 | |
FW Other purchases and external expenses | | | 594 973.00 | |
FX Taxes, duties, and similar payments | | | 38 652.00 | |
FY Salaries and Wages | | | 173 030.00 | |
FZ Social Security Contributions | | | 104 703.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 189 072.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 1 980.00 | |
GE Other Expenses | | | 656 628.00 | |
GF Total Operating Expenses (II) | | | 1 759 038.00 | |
GG - OPERATING RESULT (I - II) | | | -1 297 750.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 550 000.00 | |
GL Other interest and similar income | | | 138 959.00 | |
GO Net income from sales of marketable securities | | | 50 623.00 | |
GP Total financial income (V) | | | 1 739 582.00 | |
GR Interest and similar expenses | | | 156 266.00 | |
GU Total financial expenses (VI) | | | 156 266.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 583 316.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 285 566.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 52 989.00 | 98 066.00 | | 52 989.00 |
A4 Equity method investments | 28 557.00 | 19 148.00 | | 28 557.00 |
HB Exceptional income from capital transactions | | 18 500.00 | | |
HD Total exceptional income (VII) | | 18 500.00 | | |
HE Exceptional expenses on management operations | 375.00 | 635.00 | | 375.00 |
HH Total exceptional expenses (VIII) | 375.00 | 635.00 | | 375.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -375.00 | 17 865.00 | | -375.00 |
HK Income tax | 220 509.00 | 164 911.00 | | 220 509.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 200 869.00 | 1 476 162.00 | | 2 200 869.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 136 187.00 | 1 441 671.00 | | 2 136 187.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 64 682.00 | 34 491.00 | | 64 682.00 |
| |
| 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 | 13 684 774.00 | | 53 154.00 | 13 684 774.00 |
I3 DECREASES Total Financial Fixed Assets | 604 460.00 | | 7 115 635.00 | 604 460.00 |
I4 DECREASES Grand Total | 695 706.00 | | 13 042 222.00 | 695 706.00 |
IO DECREASES Total including other intangible assets | | | 2 730 594.00 | |
IY DECREASES Total Tangible Fixed Assets | 91 246.00 | -1.00 | 3 195 993.00 | 91 246.00 |
KD ACQUISITIONS Total including other intangible assets | 2 730 594.00 | | | 2 730 594.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 234 084.00 | | 53 154.00 | 3 234 084.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 720 096.00 | | | 7 720 096.00 |
MY DECREASES Transfers to tangible fixed assets in progress | 91 246.00 | | | 91 246.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 592 504.00 | 222 650.00 | | 1 592 504.00 |
PE DEPRECIATION Total including other intangible assets | 45 032.00 | | | 45 032.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 547 473.00 | 222 650.00 | | 1 547 473.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5R Provisions for social security and tax charges on accrued leave | 70 973.00 | 1 980.00 | 2 500.00 | 70 973.00 |
5Z Total provisions for risks and expenses | 70 973.00 | 1 980.00 | 2 500.00 | 70 973.00 |
7C Grand total | 70 973.00 | 1 980.00 | 2 500.00 | 70 973.00 |
UE of which provisions and reversals: - Operating | | 1 980.00 | 2 500.00 | |
| |
| 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 | 113 770.00 | 113 770.00 | | 113 770.00 |
8B Suppliers and Related Accounts | 366 837.00 | 366 837.00 | | 366 837.00 |
8C Staff and Related Accounts | 25 376.00 | 25 376.00 | | 25 376.00 |
8D Social Security and Other Social Organizations | 30 130.00 | 30 130.00 | | 30 130.00 |
8E Income Taxes | 26 504.00 | 26 504.00 | | 26 504.00 |
8K Other liabilities (including liabilities related to repo transactions) | 391 079.00 | 391 079.00 | | 391 079.00 |
8L Deferred income | 105 701.00 | 105 701.00 | | 105 701.00 |
UT Other financial assets | 13 840.00 | 13 840.00 | | 13 840.00 |
UX Other trade receivables | 79 769.00 | | | 79 769.00 |
UY Staff and related accounts | 987.00 | | | 987.00 |
VB VAT | 53 549.00 | | | 53 549.00 |
VC Group and associates | 19 668 130.00 | | | 19 668 130.00 |
VG Loans with a maturity of up to one year at origin | 1 806 095.00 | 1 806 095.00 | | 1 806 095.00 |
VH Loans with a maturity of more than one year at origin | 2 494 314.00 | | 1 808 704.00 | 2 494 314.00 |
VI Group and Associates | 15 435 846.00 | 15 435 846.00 | | 15 435 846.00 |
VJ Loans taken out during the year | 430 000.00 | | | 430 000.00 |
VK Loans repaid during the year | 579 089.00 | | | 579 089.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 271 270.00 | | | 271 270.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 087 544.00 | 20 087 544.00 | | 20 087 544.00 |
VW VAT | 2 395.00 | 2 395.00 | | 2 395.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 798 046.00 | 18 303 732.00 | 1 808 704.00 | 20 798 046.00 |
| |
| 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 | 36 608.00 | 12 226.00 | | 36 608.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 144 195.00 | 111 370.00 | | 144 195.00 |
ST Other accounts | 338 907.00 | 201 315.00 | | 338 907.00 |
XQ Rental, rental and co-ownership charges | 79 268.00 | 74 759.00 | | 79 268.00 |
YT Subcontracting | 32 604.00 | 11 606.00 | | 32 604.00 |
YW Business tax | 2 044.00 | 3 587.00 | | 2 044.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 38 652.00 | 15 814.00 | | 38 652.00 |
YY Amount of VAT collected | 85 411.00 | 44 177.00 | | 85 411.00 |
YZ Total deductible VAT on goods and services | 56 598.00 | 46 159.00 | | 56 598.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 594 973.00 | 399 051.00 | | 594 973.00 |
