| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 69 597.00 | | 69 597.00 | 69 597.00 |
AP Buildings | 258 399.00 | 20 205.00 | 238 193.00 | 258 399.00 |
BB Receivables related to investments | 1 586 273.00 | | 1 586 273.00 | 1 586 273.00 |
BD Other fixed assets | 655.00 | | 655.00 | 655.00 |
BH Other financial assets | 8.00 | | 8.00 | 8.00 |
BJ TOTAL (I) | 5 103 372.00 | 20 205.00 | 5 083 166.00 | 5 103 372.00 |
BX Customers and related accounts | 6 514.00 | | 6 514.00 | 6 514.00 |
BZ Other receivables | 233 683.00 | | 233 683.00 | 233 683.00 |
CD Marketable securities | 1 716 474.00 | | 1 716 474.00 | 1 716 474.00 |
CF Cash and cash equivalents | 39 779.00 | | 39 779.00 | 39 779.00 |
CJ TOTAL (II) | 1 996 452.00 | | 1 996 452.00 | 1 996 452.00 |
CO Grand total (0 to V) | 7 099 824.00 | 20 205.00 | 7 079 618.00 | 7 099 824.00 |
CU Other investments | 3 188 438.00 | | 3 188 438.00 | 3 188 438.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 151 200.00 | | | 151 200.00 |
DD Legal reserve (1) | 16 800.00 | | | 16 800.00 |
DG Other reserves | 5 121 769.00 | | | 5 121 769.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 064 099.00 | | | 1 064 099.00 |
DL TOTAL (I) | 6 353 868.00 | | | 6 353 868.00 |
DU Loans and Debts from Credit Institutions (3) | 386 752.00 | | | 386 752.00 |
DV Miscellaneous Loans and Financial Debts (4) | 328 914.00 | | | 328 914.00 |
DX Trade payables and related accounts | 8 438.00 | | | 8 438.00 |
DY Tax and social security liabilities | 1 644.00 | | | 1 644.00 |
EC TOTAL (IV) | 725 749.00 | | | 725 749.00 |
EE Grand total (I to V) | 7 079 618.00 | | | 7 079 618.00 |
EG Accrued income and payables due within one year | 498 028.00 | | | 498 028.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 99.00 | | | 99.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 62 397.00 | | 62 397.00 | 62 397.00 |
FJ Net sales | 62 397.00 | | 62 397.00 | 62 397.00 |
FR Total operating income (I) | | | 62 397.00 | |
FW Other purchases and external expenses | | | 11 496.00 | |
FX Taxes, duties, and similar payments | | | 3 187.00 | |
FY Salaries and Wages | | | 1 272.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 919.00 | |
GF Total Operating Expenses (II) | | | 28 876.00 | |
GG - OPERATING RESULT (I - II) | | | 33 520.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 057 531.00 | |
GL Other interest and similar income | | | 14 578.00 | |
GM Reversals of provisions and transfers of expenses | | | 481.00 | |
GO Net income from sales of marketable securities | | | 6 575.00 | |
GP Total financial income (V) | | | 1 079 167.00 | |
GR Interest and similar expenses | | | 12 855.00 | |
GU Total financial expenses (VI) | | | 12 855.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 066 312.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 099 833.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 35 734.00 | | | 35 734.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 141 564.00 | | | 1 141 564.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 77 465.00 | | | 77 465.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 064 099.00 | | | 1 064 099.00 |
| |
| 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 | 4 915 648.00 | | | 4 915 648.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 775 376.00 | |
I4 DECREASES Grand Total | | | 5 103 372.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 327 996.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 327 996.00 | | | 327 996.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 587 652.00 | | | 4 587 652.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 285.00 | 12 920.00 | | 7 285.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 285.00 | 12 920.00 | | 7 285.00 |
| |
| 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 | 10 632.00 | | 10 632.00 | 10 632.00 |
8B Suppliers and Related Accounts | 8 438.00 | 8 438.00 | | 8 438.00 |
8K Other liabilities (including liabilities related to repo transactions) | 318 283.00 | 318 283.00 | | 318 283.00 |
UL Receivables related to investments | 1 586 273.00 | | | 1 586 273.00 |
UT Other financial assets | 9.00 | | | 9.00 |
UX Other trade receivables | 6 515.00 | | | 6 515.00 |
VG Loans with a maturity of up to one year at origin | 99.00 | 99.00 | | 99.00 |
VH Loans with a maturity of more than one year at origin | 386 654.00 | 169 564.00 | 217 089.00 | 386 654.00 |
VK Loans repaid during the year | 164 711.00 | | | 164 711.00 |
VP Miscellaneous | 233 684.00 | | | 233 684.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 644.00 | 1 644.00 | | 1 644.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 826 480.00 | 240 199.00 | 1 586 282.00 | 1 826 480.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 725 750.00 | 498 029.00 | 227 721.00 | 725 750.00 |
