| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 281 388.00 | | 281 388.00 | 281 388.00 |
AT Other tangible assets | 84 890.00 | 65 786.00 | 19 103.00 | 84 890.00 |
BJ TOTAL (I) | 4 741 758.00 | 65 786.00 | 4 675 972.00 | 4 741 758.00 |
BX Customers and related accounts | 29 700.00 | | 29 700.00 | 29 700.00 |
BZ Other receivables | 17 545.00 | | 17 545.00 | 17 545.00 |
CF Cash and cash equivalents | 592 757.00 | | 592 757.00 | 592 757.00 |
CJ TOTAL (II) | 640 002.00 | | 640 002.00 | 640 002.00 |
CO Grand total (0 to V) | 5 381 760.00 | 65 786.00 | 5 315 973.00 | 5 381 760.00 |
CS Evaluated investments - equity method | 4 375 480.00 | | 4 375 480.00 | 4 375 480.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 118 053.00 | 118 053.00 | | 118 053.00 |
DD Legal reserve (1) | 12 896.00 | 12 896.00 | | 12 896.00 |
DG Other reserves | 5 062 771.00 | 5 120 244.00 | | 5 062 771.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -26 062.00 | -17 489.00 | | -26 062.00 |
DK Regulated provisions | 53 905.00 | 52 675.00 | | 53 905.00 |
DL TOTAL (I) | 5 221 563.00 | 5 286 379.00 | | 5 221 563.00 |
DU Loans and Debts from Credit Institutions (3) | 100.00 | | | 100.00 |
DV Miscellaneous Loans and Financial Debts (4) | 62 860.00 | 39 471.00 | | 62 860.00 |
DX Trade payables and related accounts | 11 393.00 | 7 446.00 | | 11 393.00 |
DY Tax and social security liabilities | 20 058.00 | 27 141.00 | | 20 058.00 |
EC TOTAL (IV) | 94 410.00 | 74 058.00 | | 94 410.00 |
EE Grand total (I to V) | 5 315 973.00 | 5 360 437.00 | | 5 315 973.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 49 500.00 | |
FJ Net sales | | | 49 500.00 | |
FO Operating subsidies | | | 1 331.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 500.00 | |
FR Total operating income (I) | | | 55 332.00 | |
FW Other purchases and external expenses | | | 28 839.00 | |
FX Taxes, duties, and similar payments | | | 5 346.00 | |
FY Salaries and Wages | | | 64 093.00 | |
FZ Social Security Contributions | | | 13 924.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 813.00 | |
GF Total Operating Expenses (II) | | | 120 014.00 | |
GG - OPERATING RESULT (I - II) | | | -64 683.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 39 497.00 | |
GL Other interest and similar income | | | 469.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 39 966.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 39 966.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -24 717.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 8 974.00 | | |
HD Total exceptional income (VII) | | 8 974.00 | | |
HE Exceptional expenses on management operations | 115.00 | 135.00 | | 115.00 |
HF Exceptional expenses on capital transactions | | 204 140.00 | | |
HG Exceptional depreciation and provisions | 1 230.00 | 7 258.00 | | 1 230.00 |
HH Total exceptional expenses (VIII) | 1 345.00 | 211 533.00 | | 1 345.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 345.00 | -202 559.00 | | -1 345.00 |
HL TOTAL REVENUE (I + III + V + VII) | 95 297.00 | 333 138.00 | | 95 297.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 121 359.00 | 350 626.00 | | 121 359.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -26 062.00 | -17 489.00 | | -26 062.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 57 974.00 | 7 813.00 | | 57 974.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 57 974.00 | 7 813.00 | | 57 974.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 52 675.00 | 1 230.00 | | 52 675.00 |
7C Grand total | 52 675.00 | 1 230.00 | | 52 675.00 |
UJ - Exceptional | | 1 230.00 | | |
| |
| 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 | 11 393.00 | 11 393.00 | | 11 393.00 |
8K Other liabilities (including liabilities related to repo transactions) | 62 860.00 | 62 860.00 | | 62 860.00 |
UL Receivables related to investments | 2 713 622.00 | | | 2 713 622.00 |
UX Other trade receivables | 29 700.00 | | | 29 700.00 |
VG Loans with a maturity of up to one year at origin | 100.00 | 100.00 | | 100.00 |
VP Miscellaneous | 17 545.00 | | | 17 545.00 |
VQ Other Taxes, Duties, and Similar Debts | 20 058.00 | 20 058.00 | | 20 058.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 790 867.00 | 47 245.00 | 2 743 622.00 | 2 790 867.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 94 410.00 | 94 410.00 | | 94 410.00 |
