| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 22 700.00 | 22 700.00 | | 22 700.00 |
AT Other tangible assets | 102 032.00 | 82 567.00 | 19 465.00 | 102 032.00 |
BB Receivables related to investments | 10 747 384.00 | 4 000 000.00 | 6 747 384.00 | 10 747 384.00 |
BH Other financial assets | 14 801.00 | | 14 801.00 | 14 801.00 |
BJ TOTAL (I) | 17 370 025.00 | 4 556 267.00 | 12 813 758.00 | 17 370 025.00 |
BX Customers and related accounts | 8 027.00 | | 8 027.00 | 8 027.00 |
BZ Other receivables | 3 140 282.00 | | 3 140 282.00 | 3 140 282.00 |
CF Cash and cash equivalents | 185 418.00 | | 185 418.00 | 185 418.00 |
CH Prepaid expenses | 4 130.00 | | 4 130.00 | 4 130.00 |
CJ TOTAL (II) | 3 337 857.00 | | 3 337 857.00 | 3 337 857.00 |
CO Grand total (0 to V) | 20 707 882.00 | 4 556 267.00 | 16 151 615.00 | 20 707 882.00 |
CU Other investments | 6 483 108.00 | 451 000.00 | 6 032 108.00 | 6 483 108.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 41 800.00 | 41 800.00 | | 41 800.00 |
DD Legal reserve (1) | 4 180.00 | 4 180.00 | | 4 180.00 |
DG Other reserves | 10 181 000.00 | 3 070 659.00 | | 10 181 000.00 |
DH Retained earnings | 138.00 | | | 138.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 45 851.00 | 7 110 479.00 | | 45 851.00 |
DK Regulated provisions | 13 831.00 | 1 660.00 | | 13 831.00 |
DL TOTAL (I) | 10 286 799.00 | 10 228 778.00 | | 10 286 799.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 778 917.00 | 10 688.00 | | 5 778 917.00 |
DX Trade payables and related accounts | 14 229.00 | 11 170.00 | | 14 229.00 |
DY Tax and social security liabilities | 66 720.00 | 74 480.00 | | 66 720.00 |
EA Other liabilities | 4 949.00 | | | 4 949.00 |
EC TOTAL (IV) | 5 864 816.00 | 96 337.00 | | 5 864 816.00 |
EE Grand total (I to V) | 16 151 615.00 | 10 325 116.00 | | 16 151 615.00 |
EG Accrued income and payables due within one year | 5 864 816.00 | 85 650.00 | | 5 864 816.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 85 899.00 | |
FJ Net sales | | | 85 899.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 85 901.00 | |
FW Other purchases and external expenses | | | 121 235.00 | |
FX Taxes, duties, and similar payments | | | 15 071.00 | |
FY Salaries and Wages | | | 490 573.00 | |
FZ Social Security Contributions | | | 131 081.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 019.00 | |
GE Other Expenses | | | 66.00 | |
GF Total Operating Expenses (II) | | | 760 046.00 | |
GG - OPERATING RESULT (I - II) | | | -674 145.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 969 363.00 | |
GL Other interest and similar income | | | 173 570.00 | |
GP Total financial income (V) | | | 4 142 933.00 | |
GQ Financial allocations to depreciation and provisions | | | 4 000 000.00 | |
GR Interest and similar expenses | | | 26 187.00 | |
GU Total financial expenses (VI) | | | 4 026 187.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 116 746.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -557 399.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 18.00 | 240.00 | | 18.00 |
HG Exceptional depreciation and provisions | 12 170.00 | 1 660.00 | | 12 170.00 |
HH Total exceptional expenses (VIII) | 12 188.00 | 1 900.00 | | 12 188.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -12 188.00 | -1 900.00 | | -12 188.00 |
HK Income tax | -615 438.00 | | | -615 438.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 228 834.00 | 8 166 043.00 | | 4 228 834.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 182 983.00 | 1 055 563.00 | | 4 182 983.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 45 851.00 | 7 110 479.00 | | 45 851.00 |
| |
| 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 | 9 393 635.00 | | | 9 393 635.00 |
I3 DECREASES Total Financial Fixed Assets | | | 17 245 293.00 | |
I4 DECREASES Grand Total | | | 17 370 025.00 | |
IO DECREASES Total including other intangible assets | | | 22 700.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 102 032.00 | |
KD ACQUISITIONS Total including other intangible assets | 22 700.00 | | | 22 700.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 102 032.00 | | | 102 032.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 268 903.00 | | | 9 268 903.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 103 247.00 | 2 019.00 | | 103 247.00 |
PE DEPRECIATION Total including other intangible assets | 22 700.00 | | | 22 700.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 80 547.00 | 2 019.00 | | 80 547.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 660.00 | 12 170.00 | | 1 660.00 |
7C Grand total | 1 660.00 | 12 170.00 | | 1 660.00 |
UJ - Exceptional | | 12 170.00 | | |
| |
| 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 | 3 286 874.00 | 3 286 874.00 | | 3 286 874.00 |
8B Suppliers and Related Accounts | 14 229.00 | 14 229.00 | | 14 229.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 496 992.00 | 2 496 992.00 | | 2 496 992.00 |
UL Receivables related to investments | 10 747 384.00 | | | 10 747 384.00 |
UT Other financial assets | 14 801.00 | | | 14 801.00 |
UX Other trade receivables | 8 027.00 | | | 8 027.00 |
VP Miscellaneous | 3 140 282.00 | | | 3 140 282.00 |
VQ Other Taxes, Duties, and Similar Debts | 66 720.00 | 66 720.00 | | 66 720.00 |
VS Prepaid expenses | 4 130.00 | | | 4 130.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 914 624.00 | 3 152 439.00 | 10 762 185.00 | 13 914 624.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 864 816.00 | 5 864 816.00 | | 5 864 816.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 4.00 | 4.00 | | 4.00 |
ZE Dividends | 195.00 | | | 195.00 |
