| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 55 172.00 | 20 169.00 | 35 003.00 | 55 172.00 |
BB Receivables related to investments | 32 944.00 | | 32 944.00 | 32 944.00 |
BJ TOTAL (I) | 461 306.00 | 20 169.00 | 441 138.00 | 461 306.00 |
BX Customers and related accounts | 18 440.00 | | 18 440.00 | 18 440.00 |
BZ Other receivables | 108 266.00 | | 108 266.00 | 108 266.00 |
CF Cash and cash equivalents | 9 501.00 | | 9 501.00 | 9 501.00 |
CJ TOTAL (II) | 136 207.00 | | 136 207.00 | 136 207.00 |
CO Grand total (0 to V) | 597 513.00 | 20 169.00 | 577 345.00 | 597 513.00 |
CP Shares due in less than one year | 32 944.00 | | | 32 944.00 |
CU Other investments | 373 191.00 | | 373 191.00 | 373 191.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 500.00 | 15 500.00 | | 15 500.00 |
DB Share, merger, contribution premiums, etc. | 340 980.00 | 340 980.00 | | 340 980.00 |
DD Legal reserve (1) | 1 550.00 | 1 550.00 | | 1 550.00 |
DG Other reserves | 85 887.00 | 85 887.00 | | 85 887.00 |
DH Retained earnings | 63 120.00 | 65 433.00 | | 63 120.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 080.00 | -2 313.00 | | -1 080.00 |
DL TOTAL (I) | 505 958.00 | 507 038.00 | | 505 958.00 |
DQ Provisions for Expenses | | 4 546.00 | | |
DR TOTAL (IV) | | 4 546.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 67 951.00 | 67 951.00 | | 67 951.00 |
DY Tax and social security liabilities | 3 436.00 | 3 903.00 | | 3 436.00 |
EC TOTAL (IV) | 71 387.00 | 71 854.00 | | 71 387.00 |
EE Grand total (I to V) | 577 345.00 | 583 437.00 | | 577 345.00 |
EG Accrued income and payables due within one year | 71 387.00 | 71 854.00 | | 71 387.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 546.00 | |
FQ Other income | | | 1 600.00 | |
FR Total operating income (I) | | | 6 146.00 | |
FW Other purchases and external expenses | | | 1 744.00 | |
FX Taxes, duties, and similar payments | | | 584.00 | |
GF Total Operating Expenses (II) | | | 2 328.00 | |
GG - OPERATING RESULT (I - II) | | | 3 818.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 818.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 4 898.00 | | | 4 898.00 |
HH Total exceptional expenses (VIII) | 4 898.00 | | | 4 898.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 898.00 | | | -4 898.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 146.00 | | | 6 146.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 225.00 | 2 313.00 | | 7 225.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 080.00 | -2 313.00 | | -1 080.00 |
| |
| 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 | 461 306.00 | | | 461 306.00 |
I3 DECREASES Total Financial Fixed Assets | | | 406 135.00 | |
I4 DECREASES Grand Total | | | 461 306.00 | |
IO DECREASES Total including other intangible assets | | | 55 172.00 | |
KD ACQUISITIONS Total including other intangible assets | 55 172.00 | | | 55 172.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 406 135.00 | | | 406 135.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 169.00 | | | 20 169.00 |
PE DEPRECIATION Total including other intangible assets | 20 169.00 | | | 20 169.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 4 546.00 | | 4 546.00 | 4 546.00 |
7C Grand total | 4 546.00 | | 4 546.00 | 4 546.00 |
UE of which provisions and reversals: - Operating | | | 4 546.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UL Receivables related to investments | 32 944.00 | 32 944.00 | | 32 944.00 |
UX Other trade receivables | 18 440.00 | 18 440.00 | | 18 440.00 |
VB VAT | 1 004.00 | 1 004.00 | | 1 004.00 |
VC Group and associates | 107 262.00 | 107 262.00 | | 107 262.00 |
VI Group and Associates | 67 951.00 | 67 951.00 | | 67 951.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 159 650.00 | 159 650.00 | | 159 650.00 |
VW VAT | 3 436.00 | 3 436.00 | | 3 436.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 71 387.00 | 71 387.00 | | 71 387.00 |
| |
| 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 | 584.00 | 578.00 | | 584.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 224.00 | 1 100.00 | | 1 224.00 |
ST Other accounts | 519.00 | 635.00 | | 519.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 584.00 | 578.00 | | 584.00 |
YZ Total deductible VAT on goods and services | 260.00 | 256.00 | | 260.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 744.00 | 1 735.00 | | 1 744.00 |
