| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 000.00 | 3 441.00 | 559.00 | 4 000.00 |
AT Other tangible assets | 688.00 | 688.00 | | 688.00 |
BB Receivables related to investments | 2 229 855.00 | | 2 229 855.00 | 2 229 855.00 |
BJ TOTAL (I) | 2 234 542.00 | 4 128.00 | 2 230 414.00 | 2 234 542.00 |
BX Customers and related accounts | 3 600.00 | | 3 600.00 | 3 600.00 |
BZ Other receivables | 68 833.00 | | 68 833.00 | 68 833.00 |
CF Cash and cash equivalents | 27 832.00 | | 27 832.00 | 27 832.00 |
CH Prepaid expenses | 2 186.00 | | 2 186.00 | 2 186.00 |
CJ TOTAL (II) | 102 451.00 | | 102 451.00 | 102 451.00 |
CO Grand total (0 to V) | 2 336 993.00 | 4 128.00 | 2 332 865.00 | 2 336 993.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 807 240.00 | 807 240.00 | | 807 240.00 |
DH Retained earnings | -389 891.00 | -422 195.00 | | -389 891.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 444 252.00 | 32 304.00 | | 444 252.00 |
DK Regulated provisions | 5 000.00 | 5 000.00 | | 5 000.00 |
DL TOTAL (I) | 866 601.00 | 422 349.00 | | 866 601.00 |
DP Provisions for Risks | 60 000.00 | 60 000.00 | | 60 000.00 |
DR TOTAL (IV) | 60 000.00 | 60 000.00 | | 60 000.00 |
DU Loans and Debts from Credit Institutions (3) | 220.00 | | | 220.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 379 701.00 | 1 161 999.00 | | 1 379 701.00 |
DX Trade payables and related accounts | 1 895.00 | 6 502.00 | | 1 895.00 |
DY Tax and social security liabilities | 5 529.00 | 14 106.00 | | 5 529.00 |
EA Other liabilities | 18 920.00 | | | 18 920.00 |
EC TOTAL (IV) | 1 406 264.00 | 1 182 607.00 | | 1 406 264.00 |
EE Grand total (I to V) | 2 332 865.00 | 1 664 957.00 | | 2 332 865.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 248 700.00 | | 248 700.00 | 248 700.00 |
FJ Net sales | 248 700.00 | | 248 700.00 | 248 700.00 |
FO Operating subsidies | | | 18 900.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 16 890.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 284 490.00 | |
FW Other purchases and external expenses | | | 65 549.00 | |
FX Taxes, duties, and similar payments | | | 3 529.00 | |
FY Salaries and Wages | | | 210 424.00 | |
FZ Social Security Contributions | | | 4 282.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 013.00 | |
GE Other Expenses | | | 1 013.00 | |
GF Total Operating Expenses (II) | | | 286 809.00 | |
GG - OPERATING RESULT (I - II) | | | -2 319.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 23 994.00 | |
GM Reversals of provisions and transfers of expenses | | | 424 000.00 | |
GP Total financial income (V) | | | 447 994.00 | |
GR Interest and similar expenses | | | 1 736.00 | |
GU Total financial expenses (VI) | | | 1 736.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 446 259.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 443 940.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 8 345.00 | | | 8 345.00 |
HD Total exceptional income (VII) | 8 345.00 | | | 8 345.00 |
HE Exceptional expenses on management operations | 450.00 | 183.00 | | 450.00 |
HF Exceptional expenses on capital transactions | 7 583.00 | | | 7 583.00 |
HH Total exceptional expenses (VIII) | 8 033.00 | 183.00 | | 8 033.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 312.00 | -183.00 | | 312.00 |
HL TOTAL REVENUE (I + III + V + VII) | 740 830.00 | 333 956.00 | | 740 830.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 296 578.00 | 301 652.00 | | 296 578.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 444 252.00 | 32 304.00 | | 444 252.00 |
| |
| 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 | 1 978 888.00 | | | 1 978 888.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 229 855.00 | |
I4 DECREASES Grand Total | | | 2 234 542.00 | |
IO DECREASES Total including other intangible assets | | | 4 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 688.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 000.00 | | | 4 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 028.00 | | | 9 028.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 965 860.00 | | | 1 965 860.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 872.00 | 2 013.00 | 757.00 | 2 872.00 |
PE DEPRECIATION Total including other intangible assets | 2 107.00 | 1 333.00 | 3 441.00 | 2 107.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 765.00 | 680.00 | 757.00 | 765.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 000.00 | | | 5 000.00 |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 60 000.00 | | | 60 000.00 |
7C Grand total | 65 000.00 | | | 65 000.00 |
| |
| 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 | 1 895.00 | 1 895.00 | | 1 895.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 398 621.00 | 1 398 621.00 | | 1 398 621.00 |
UL Receivables related to investments | 52 515.00 | | | 52 515.00 |
UX Other trade receivables | 68 833.00 | | | 68 833.00 |
VA Doubtful or disputed receivables | 3 600.00 | | | 3 600.00 |
VG Loans with a maturity of up to one year at origin | 220.00 | 220.00 | | 220.00 |
VP Miscellaneous | 2 186.00 | | | 2 186.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 529.00 | 5 529.00 | | 5 529.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 127 134.00 | 74 407.00 | 52 727.00 | 127 134.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 406 264.00 | 1 406 264.00 | | 1 406 264.00 |
