| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 73 842.00 | 13 491.00 | 60 351.00 | 73 842.00 |
BB Receivables related to investments | 928 179.00 | | 928 179.00 | 928 179.00 |
BJ TOTAL (I) | 5 543 980.00 | 13 491.00 | 5 530 488.00 | 5 543 980.00 |
BX Customers and related accounts | 4 700.00 | | 4 700.00 | 4 700.00 |
BZ Other receivables | 1 179.00 | | 1 179.00 | 1 179.00 |
CD Marketable securities | 193 237.00 | | 193 237.00 | 193 237.00 |
CF Cash and cash equivalents | 499 406.00 | | 499 406.00 | 499 406.00 |
CH Prepaid expenses | 606.00 | | 606.00 | 606.00 |
CJ TOTAL (II) | 699 127.00 | | 699 127.00 | 699 127.00 |
CO Grand total (0 to V) | 6 243 107.00 | 13 491.00 | 6 229 616.00 | 6 243 107.00 |
CP Shares due in less than one year | 928 027.00 | | | 928 027.00 |
CU Other investments | 4 541 958.00 | | 4 541 958.00 | 4 541 958.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 457 552.00 | 457 552.00 | | 457 552.00 |
DB Share, merger, contribution premiums, etc. | 1 100 048.00 | 1 100 048.00 | | 1 100 048.00 |
DD Legal reserve (1) | 45 756.00 | 45 756.00 | | 45 756.00 |
DG Other reserves | 3 486 528.00 | 2 830 295.00 | | 3 486 528.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 614 558.00 | 656 233.00 | | 614 558.00 |
DL TOTAL (I) | 5 704 442.00 | 5 089 884.00 | | 5 704 442.00 |
DU Loans and Debts from Credit Institutions (3) | 475 411.00 | 752 342.00 | | 475 411.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 706.00 | 6 706.00 | | 6 706.00 |
DX Trade payables and related accounts | 5 238.00 | 5 136.00 | | 5 238.00 |
DY Tax and social security liabilities | 37 819.00 | 54 385.00 | | 37 819.00 |
EC TOTAL (IV) | 525 174.00 | 818 570.00 | | 525 174.00 |
EE Grand total (I to V) | 6 229 616.00 | 5 908 454.00 | | 6 229 616.00 |
EG Accrued income and payables due within one year | 146 730.00 | 348 463.00 | | 146 730.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 30 750.00 | | 30 750.00 | 30 750.00 |
FJ Net sales | 30 750.00 | | 30 750.00 | 30 750.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 30 750.00 | |
FW Other purchases and external expenses | | | 32 054.00 | |
FX Taxes, duties, and similar payments | | | 146.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 560.00 | |
GF Total Operating Expenses (II) | | | 48 760.00 | |
GG - OPERATING RESULT (I - II) | | | -18 010.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 633 685.00 | |
GL Other interest and similar income | | | 11 891.00 | |
GP Total financial income (V) | | | 645 576.00 | |
GR Interest and similar expenses | | | 1 240.00 | |
GU Total financial expenses (VI) | | | 7 240.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 638 337.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 620 327.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 15 000.00 | 1 000.00 | | 15 000.00 |
HD Total exceptional income (VII) | 15 000.00 | 1 000.00 | | 15 000.00 |
HF Exceptional expenses on capital transactions | 14 660.00 | 997.00 | | 14 660.00 |
HH Total exceptional expenses (VIII) | 14 660.00 | 997.00 | | 14 660.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 340.00 | 3.00 | | 340.00 |
HK Income tax | 6 109.00 | -17 004.00 | | 6 109.00 |
HL TOTAL REVENUE (I + III + V + VII) | 691 326.00 | 667 025.00 | | 691 326.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 76 769.00 | 10 792.00 | | 76 769.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 614 558.00 | 656 233.00 | | 614 558.00 |
| |
| 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 | 5 902 362.00 | | 58 769.00 | 5 902 362.00 |
I3 DECREASES Total Financial Fixed Assets | | 394 929.00 | 5 470 137.00 | |
I4 DECREASES Grand Total | | 417 152.00 | 5 543 980.00 | |
IY DECREASES Total Tangible Fixed Assets | | 22 223.00 | 73 842.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 37 296.00 | | 58 769.00 | 37 296.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 865 066.00 | | | 5 865 066.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 495.00 | 16 560.00 | 7 564.00 | 4 495.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 495.00 | 16 560.00 | 7 564.00 | 4 495.00 |
| |
| 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 | 5 238.00 | 5 238.00 | | 5 238.00 |
8E Income Taxes | 37 036.00 | 37 036.00 | | 37 036.00 |
UL Receivables related to investments | 928 179.00 | 928 027.00 | | 928 179.00 |
UX Other trade receivables | 4 700.00 | | | 4 700.00 |
VB VAT | 1 179.00 | | | 1 179.00 |
VG Loans with a maturity of up to one year at origin | 5 303.00 | 5 303.00 | | 5 303.00 |
VH Loans with a maturity of more than one year at origin | 470 107.00 | 91 663.00 | 378 444.00 | 470 107.00 |
VI Group and Associates | 6 706.00 | 6 706.00 | | 6 706.00 |
VK Loans repaid during the year | 275 514.00 | | | 275 514.00 |
VS Prepaid expenses | 606.00 | | | 606.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 934 664.00 | 934 512.00 | 152.00 | 934 664.00 |
VW VAT | 783.00 | 783.00 | | 783.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 525 174.00 | 146 730.00 | 378 444.00 | 525 174.00 |
| |
| 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 | | 371.00 | | |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 793.00 | 3 202.00 | | 6 793.00 |
ST Other accounts | 25 262.00 | 6 834.00 | | 25 262.00 |
YT Subcontracting | | 1 200.00 | | |
YW Business tax | 146.00 | | | 146.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 146.00 | 371.00 | | 146.00 |
YY Amount of VAT collected | 6 150.00 | 2 117.00 | | 6 150.00 |
YZ Total deductible VAT on goods and services | 3 687.00 | 2 147.00 | | 3 687.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 32 054.00 | 11 236.00 | | 32 054.00 |
