| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 178.00 | 1 679.00 | 499.00 | 2 178.00 |
BB Receivables related to investments | 42 576.00 | | 42 576.00 | 42 576.00 |
BD Other fixed assets | 350.00 | | 350.00 | 350.00 |
BH Other financial assets | 3.00 | | 3.00 | 3.00 |
BJ TOTAL (I) | 768 953.00 | 1 679.00 | 767 274.00 | 768 953.00 |
BV Advances and down payments on orders | 1 860.00 | | 1 860.00 | 1 860.00 |
BZ Other receivables | 66 066.00 | | 66 066.00 | 66 066.00 |
CF Cash and cash equivalents | 13 025.00 | | 13 025.00 | 13 025.00 |
CH Prepaid expenses | 480.00 | | 480.00 | 480.00 |
CJ TOTAL (II) | 81 430.00 | | 81 430.00 | 81 430.00 |
CO Grand total (0 to V) | 850 383.00 | 1 679.00 | 848 705.00 | 850 383.00 |
CP Shares due in less than one year | 2.00 | | | 2.00 |
CU Other investments | 723 846.00 | | 723 846.00 | 723 846.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 165 000.00 | 165 000.00 | | 165 000.00 |
DD Legal reserve (1) | 12 926.00 | 8 623.00 | | 12 926.00 |
DG Other reserves | 245 594.00 | 163 844.00 | | 245 594.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 94 035.00 | 86 054.00 | | 94 035.00 |
DK Regulated provisions | 23 846.00 | 23 846.00 | | 23 846.00 |
DL TOTAL (I) | 541 402.00 | 447 367.00 | | 541 402.00 |
DU Loans and Debts from Credit Institutions (3) | 208 346.00 | 251 891.00 | | 208 346.00 |
DV Miscellaneous Loans and Financial Debts (4) | 91 748.00 | 26 075.00 | | 91 748.00 |
DX Trade payables and related accounts | 2 868.00 | 2 814.00 | | 2 868.00 |
DY Tax and social security liabilities | 4 341.00 | 22 739.00 | | 4 341.00 |
EC TOTAL (IV) | 307 303.00 | 303 519.00 | | 307 303.00 |
EE Grand total (I to V) | 848 705.00 | 750 886.00 | | 848 705.00 |
EG Accrued income and payables due within one year | 279 751.00 | 269 079.00 | | 279 751.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 130 000.00 | | 130 000.00 | 130 000.00 |
FJ Net sales | 130 000.00 | | 130 000.00 | 130 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 599.00 | |
FR Total operating income (I) | | | 135 599.00 | |
FW Other purchases and external expenses | | | 21 364.00 | |
FX Taxes, duties, and similar payments | | | 7 629.00 | |
FY Salaries and Wages | | | 87 507.00 | |
FZ Social Security Contributions | | | 35 722.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 250.00 | |
GE Other Expenses | | | 559.00 | |
GF Total Operating Expenses (II) | | | 153 031.00 | |
GG - OPERATING RESULT (I - II) | | | -17 432.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 93 400.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 93 400.00 | |
GR Interest and similar expenses | | | 1 589.00 | |
GU Total financial expenses (VI) | | | 1 589.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 91 811.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 74 379.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 5 599.00 | 4 658.00 | | 5 599.00 |
A2 TOTAL ASSETS | 33 318.00 | 28 633.00 | | 33 318.00 |
A4 Equity method investments | 556.00 | 92.00 | | 556.00 |
HA Exceptional income from management transactions | | 6.00 | | |
HB Exceptional income from capital transactions | 23 777.00 | 23 777.00 | | 23 777.00 |
HD Total exceptional income (VII) | 23 777.00 | 23 887.00 | | 23 777.00 |
HE Exceptional expenses on management operations | 5 294.00 | 6 316.00 | | 5 294.00 |
HH Total exceptional expenses (VIII) | 5 294.00 | 6 316.00 | | 5 294.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 18 483.00 | 17 571.00 | | 18 483.00 |
HK Income tax | -1 173.00 | 789.00 | | -1 173.00 |
HL TOTAL REVENUE (I + III + V + VII) | 252 776.00 | 219 573.00 | | 252 776.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 158 741.00 | 133 519.00 | | 158 741.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 94 035.00 | 86 054.00 | | 94 035.00 |
| |
| 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 | 726 374.00 | | 52 578.00 | 726 374.00 |
I3 DECREASES Total Financial Fixed Assets | | | 776 775.00 | |
I4 DECREASES Grand Total | | | 778 953.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 178.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 178.00 | | | 2 178.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 724 196.00 | | 52 578.00 | 724 196.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 429.00 | 250.00 | | 1 429.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 429.00 | 250.00 | | 1 429.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 23 846.00 | | | 23 846.00 |
7C Grand total | 23 846.00 | | | 23 846.00 |
| |
| 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 | 2 868.00 | 2 868.00 | | 2 868.00 |
8D Social Security and Other Social Organizations | 1 561.00 | 1 561.00 | | 1 561.00 |
UL Receivables related to investments | 42 576.00 | | | 42 576.00 |
UT Other financial assets | 3.00 | 3.00 | | 3.00 |
VB VAT | 189.00 | | | 189.00 |
VG Loans with a maturity of up to one year at origin | 138 711.00 | 111 159.00 | 27 552.00 | 138 711.00 |
VH Loans with a maturity of more than one year at origin | 69 635.00 | 69 635.00 | | 69 635.00 |
VI Group and Associates | 91 748.00 | 91 748.00 | | 91 748.00 |
VJ Loans taken out during the year | 8 589.00 | | | 8 589.00 |
VK Loans repaid during the year | 48 839.00 | | | 48 839.00 |
VM Income taxes | 65 877.00 | | | 65 877.00 |
VQ Other Taxes, Duties, and Similar Debts | 196.00 | 196.00 | | 196.00 |
VS Prepaid expenses | 480.00 | | | 480.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 109 124.00 | 66 548.00 | 42 576.00 | 109 124.00 |
VW VAT | 2 584.00 | 2 584.00 | | 2 584.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 307 303.00 | 279 751.00 | 27 552.00 | 307 303.00 |
| |
| 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 | 7 029.00 | 5 948.00 | | 7 029.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 257.00 | 7 438.00 | | 4 257.00 |
ST Other accounts | 14 702.00 | 2 932.00 | | 14 702.00 |
XQ Rental, rental and co-ownership charges | 2 405.00 | 2 405.00 | | 2 405.00 |
YW Business tax | 600.00 | 568.00 | | 600.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 7 629.00 | 6 516.00 | | 7 629.00 |
YY Amount of VAT collected | 26 000.00 | 18 490.00 | | 26 000.00 |
YZ Total deductible VAT on goods and services | 3 358.00 | 2 949.00 | | 3 358.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 21 364.00 | 12 775.00 | | 21 364.00 |
