| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 178 033.00 | 72 798.00 | 105 235.00 | 178 033.00 |
BB Receivables related to investments | 100 800.00 | | 100 800.00 | 100 800.00 |
BJ TOTAL (I) | 476 833.00 | 72 798.00 | 404 035.00 | 476 833.00 |
BX Customers and related accounts | 2 859.00 | | 2 859.00 | 2 859.00 |
BZ Other receivables | 11 123.00 | | 11 123.00 | 11 123.00 |
CF Cash and cash equivalents | 19 345.00 | | 19 345.00 | 19 345.00 |
CJ TOTAL (II) | 33 328.00 | | 33 328.00 | 33 328.00 |
CO Grand total (0 to V) | 510 161.00 | 72 798.00 | 437 363.00 | 510 161.00 |
CP Shares due in less than one year | 16 800.00 | | | 16 800.00 |
CU Other investments | 198 000.00 | | 198 000.00 | 198 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 477.00 | | 1 500.00 |
DG Other reserves | 3 659.00 | | | 3 659.00 |
DH Retained earnings | | -214 382.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 86 703.00 | 218 064.00 | | 86 703.00 |
DK Regulated provisions | 47 528.00 | 47 528.00 | | 47 528.00 |
DL TOTAL (I) | 154 390.00 | 67 687.00 | | 154 390.00 |
DU Loans and Debts from Credit Institutions (3) | 273 318.00 | 359 651.00 | | 273 318.00 |
DX Trade payables and related accounts | 5 970.00 | 6 696.00 | | 5 970.00 |
DY Tax and social security liabilities | 3 685.00 | 6 736.00 | | 3 685.00 |
EC TOTAL (IV) | 282 973.00 | 373 083.00 | | 282 973.00 |
EE Grand total (I to V) | 437 363.00 | 440 770.00 | | 437 363.00 |
EG Accrued income and payables due within one year | 98 631.00 | 100 235.00 | | 98 631.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 52 306.00 | | 52 306.00 | 52 306.00 |
FJ Net sales | 52 306.00 | | 52 306.00 | 52 306.00 |
FQ Other income | | | 208.00 | |
FR Total operating income (I) | | | 52 514.00 | |
FW Other purchases and external expenses | | | 9 368.00 | |
FX Taxes, duties, and similar payments | | | 2 599.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 772.00 | |
GE Other Expenses | | | 378.00 | |
GF Total Operating Expenses (II) | | | 21 116.00 | |
GG - OPERATING RESULT (I - II) | | | 31 398.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 67 500.00 | |
GL Other interest and similar income | | | 121.00 | |
GP Total financial income (V) | | | 67 621.00 | |
GR Interest and similar expenses | | | 8 331.00 | |
GU Total financial expenses (VI) | | | 8 331.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 59 291.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 90 688.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 51 240.00 | | |
HD Total exceptional income (VII) | | 51 240.00 | | |
HF Exceptional expenses on capital transactions | | 22 000.00 | | |
HG Exceptional depreciation and provisions | | 2 772.00 | | |
HH Total exceptional expenses (VIII) | | 24 772.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 26 468.00 | | |
HK Income tax | 3 985.00 | 4 534.00 | | 3 985.00 |
HL TOTAL REVENUE (I + III + V + VII) | 120 135.00 | 279 592.00 | | 120 135.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 432.00 | 61 528.00 | | 33 432.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 86 703.00 | 218 064.00 | | 86 703.00 |
| |
| 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 | 493 633.00 | | | 493 633.00 |
I3 DECREASES Total Financial Fixed Assets | | 16 800.00 | 298 800.00 | |
I4 DECREASES Grand Total | | 16 800.00 | 476 833.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 178 033.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 178 033.00 | | | 178 033.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 315 600.00 | | | 315 600.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 64 027.00 | 8 772.00 | | 64 027.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 64 027.00 | 8 772.00 | | 64 027.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 47 528.00 | | | 47 528.00 |
7C Grand total | 47 528.00 | | | 47 528.00 |
| |
| 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 | 5 970.00 | 5 970.00 | | 5 970.00 |
8E Income Taxes | 1 719.00 | 1 719.00 | | 1 719.00 |
UL Receivables related to investments | 100 800.00 | 16 800.00 | | 100 800.00 |
UX Other trade receivables | 2 859.00 | | | 2 859.00 |
VB VAT | 995.00 | | | 995.00 |
VC Group and associates | 10 128.00 | | | 10 128.00 |
VH Loans with a maturity of more than one year at origin | 273 318.00 | 88 976.00 | 184 342.00 | 273 318.00 |
VK Loans repaid during the year | 86 201.00 | | | 86 201.00 |
VQ Other Taxes, Duties, and Similar Debts | 650.00 | 650.00 | | 650.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 114 783.00 | 30 783.00 | 84 000.00 | 114 783.00 |
VW VAT | 1 316.00 | 1 316.00 | | 1 316.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 282 973.00 | 98 631.00 | 184 342.00 | 282 973.00 |
