| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 646.00 | 2 646.00 | | 2 646.00 |
AT Other tangible assets | 2 422.00 | 2 422.00 | | 2 422.00 |
BD Other fixed assets | 100.00 | | 100.00 | 100.00 |
BH Other financial assets | 46 775.00 | | 46 775.00 | 46 775.00 |
BJ TOTAL (I) | 4 194 506.00 | 5 068.00 | 4 189 438.00 | 4 194 506.00 |
BX Customers and related accounts | 77 824.00 | | 77 824.00 | 77 824.00 |
BZ Other receivables | 1 138 153.00 | | 1 138 153.00 | 1 138 153.00 |
CF Cash and cash equivalents | 336 245.00 | | 336 245.00 | 336 245.00 |
CH Prepaid expenses | 40 808.00 | | 40 808.00 | 40 808.00 |
CJ TOTAL (II) | 1 593 031.00 | | 1 593 031.00 | 1 593 031.00 |
CN Currency translation adjustments (V) | 9 819.00 | | 9 819.00 | 9 819.00 |
CO Grand total (0 to V) | 5 797 356.00 | 5 068.00 | 5 792 288.00 | 5 797 356.00 |
CP Shares due in less than one year | 46 775.00 | | | 46 775.00 |
CU Other investments | 4 142 563.00 | | 4 142 563.00 | 4 142 563.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 530 000.00 | 530 000.00 | | 530 000.00 |
DB Share, merger, contribution premiums, etc. | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 41 523.00 | 41 523.00 | | 41 523.00 |
DH Retained earnings | 39 184.00 | 28 648.00 | | 39 184.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 801.00 | 10 536.00 | | 1 801.00 |
DK Regulated provisions | 54 424.00 | 54 292.00 | | 54 424.00 |
DL TOTAL (I) | 766 932.00 | 764 999.00 | | 766 932.00 |
DU Loans and Debts from Credit Institutions (3) | 3 300 000.00 | | | 3 300 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 675 497.00 | 475 923.00 | | 1 675 497.00 |
DX Trade payables and related accounts | 4 363.00 | 3 301.00 | | 4 363.00 |
DY Tax and social security liabilities | 7 522.00 | 10 222.00 | | 7 522.00 |
DZ Fixed asset liabilities and related accounts | 12 951.00 | | | 12 951.00 |
EA Other liabilities | 25 023.00 | 16 851.00 | | 25 023.00 |
EC TOTAL (IV) | 5 025 356.00 | 506 297.00 | | 5 025 356.00 |
ED (V) | | 31 741.00 | | |
EE Grand total (I to V) | 5 792 288.00 | 1 303 036.00 | | 5 792 288.00 |
EG Accrued income and payables due within one year | 2 478 536.00 | 506 297.00 | | 2 478 536.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 87 500.00 | 26 221.00 | 113 721.00 | 87 500.00 |
FJ Net sales | 87 500.00 | 26 221.00 | 113 721.00 | 87 500.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 113 721.00 | |
FW Other purchases and external expenses | | | 38 096.00 | |
FX Taxes, duties, and similar payments | | | 1 033.00 | |
FY Salaries and Wages | | | 48 000.00 | |
FZ Social Security Contributions | | | 18 058.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 46.00 | |
GE Other Expenses | | | 122.00 | |
GF Total Operating Expenses (II) | | | 105 354.00 | |
GG - OPERATING RESULT (I - II) | | | 8 367.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 854.00 | |
GP Total financial income (V) | | | 3 854.00 | |
GR Interest and similar expenses | | | 10 288.00 | |
GU Total financial expenses (VI) | | | 10 288.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 433.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 933.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 60.00 | | |
A4 Equity method investments | | 356.00 | | |
HG Exceptional depreciation and provisions | 132.00 | | | 132.00 |
HH Total exceptional expenses (VIII) | 132.00 | | | 132.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -132.00 | | | -132.00 |
HL TOTAL REVENUE (I + III + V + VII) | 117 576.00 | 114 640.00 | | 117 576.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 115 774.00 | 104 104.00 | | 115 774.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 801.00 | 10 536.00 | | 1 801.00 |
| |
| 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 | 922 192.00 | | 3 277 592.00 | 922 192.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 189 438.00 | |
I4 DECREASES Grand Total | | 5 277.00 | 4 194 506.00 | |
IO DECREASES Total including other intangible assets | | | 2 646.00 | |
IY DECREASES Total Tangible Fixed Assets | | 5 277.00 | 2 422.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 646.00 | | | 2 646.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 699.00 | | | 7 699.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 911 846.00 | | 3 277 592.00 | 911 846.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 299.00 | 46.00 | 5 277.00 | 10 299.00 |
PE DEPRECIATION Total including other intangible assets | 2 600.00 | 46.00 | | 2 600.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 699.00 | | 5 277.00 | 7 699.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 54 292.00 | 132.00 | | 54 292.00 |
7C Grand total | 54 292.00 | 132.00 | | 54 292.00 |
UJ - Exceptional | | 132.00 | | |
| |
| 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 | 1 407.00 | 1 407.00 | | 1 407.00 |
8B Suppliers and Related Accounts | 4 363.00 | 4 363.00 | | 4 363.00 |
8D Social Security and Other Social Organizations | 6 880.00 | 6 880.00 | | 6 880.00 |
8J Fixed Asset Liabilities and Related Accounts | 12 951.00 | 12 951.00 | | 12 951.00 |
8K Other liabilities (including liabilities related to repo transactions) | 25 023.00 | 25 023.00 | | 25 023.00 |
UT Other financial assets | 46 775.00 | 46 775.00 | | 46 775.00 |
UX Other trade receivables | 77 824.00 | | | 77 824.00 |
VB VAT | 9 748.00 | | | 9 748.00 |
VC Group and associates | 1 116 344.00 | | | 1 116 344.00 |
VG Loans with a maturity of up to one year at origin | 500 000.00 | 500 000.00 | | 500 000.00 |
VH Loans with a maturity of more than one year at origin | 2 800 000.00 | 253 180.00 | 1 617 248.00 | 2 800 000.00 |
VI Group and Associates | 1 674 090.00 | 1 674 090.00 | | 1 674 090.00 |
VJ Loans taken out during the year | 3 300 000.00 | | | 3 300 000.00 |
VM Income taxes | 12 061.00 | | | 12 061.00 |
VQ Other Taxes, Duties, and Similar Debts | 643.00 | 643.00 | | 643.00 |
VS Prepaid expenses | 40 808.00 | | | 40 808.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 303 561.00 | 1 303 561.00 | | 1 303 561.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 025 356.00 | 2 478 536.00 | 1 617 248.00 | 5 025 356.00 |
| |
| 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 | 590.00 | 590.00 | | 590.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 15 887.00 | 15 892.00 | | 15 887.00 |
ST Other accounts | 21 682.00 | 12 163.00 | | 21 682.00 |
XQ Rental, rental and co-ownership charges | 528.00 | 516.00 | | 528.00 |
YW Business tax | 443.00 | 462.00 | | 443.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 033.00 | 1 052.00 | | 1 033.00 |
YY Amount of VAT collected | 17 500.00 | 16 812.00 | | 17 500.00 |
YZ Total deductible VAT on goods and services | 4 832.00 | 3 968.00 | | 4 832.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 38 096.00 | 28 571.00 | | 38 096.00 |
