| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 36 677.00 | | 36 677.00 | 36 677.00 |
AP Buildings | 85 260.00 | 80 213.00 | 5 048.00 | 85 260.00 |
AT Other tangible assets | 113 644.00 | 113 644.00 | | 113 644.00 |
BB Receivables related to investments | 1 269 523.00 | | 1 269 523.00 | 1 269 523.00 |
BJ TOTAL (I) | 1 718 630.00 | 195 255.00 | 1 523 375.00 | 1 718 630.00 |
BX Customers and related accounts | 12 336.00 | | 12 336.00 | 12 336.00 |
BZ Other receivables | 136 065.00 | | 136 065.00 | 136 065.00 |
CD Marketable securities | 50 000.00 | | 50 000.00 | 50 000.00 |
CF Cash and cash equivalents | 573 787.00 | | 573 787.00 | 573 787.00 |
CJ TOTAL (II) | 772 188.00 | | 772 188.00 | 772 188.00 |
CO Grand total (0 to V) | 2 490 818.00 | 195 255.00 | 2 295 563.00 | 2 490 818.00 |
CP Shares due in less than one year | 1 269 523.00 | | | 1 269 523.00 |
CU Other investments | 213 525.00 | 1 398.00 | 212 127.00 | 213 525.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 155 400.00 | 155 400.00 | | 155 400.00 |
DB Share, merger, contribution premiums, etc. | 16 050.00 | 16 050.00 | | 16 050.00 |
DD Legal reserve (1) | 15 540.00 | 15 540.00 | | 15 540.00 |
DG Other reserves | 1 514 301.00 | 1 493 391.00 | | 1 514 301.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 155 625.00 | 115 260.00 | | 155 625.00 |
DL TOTAL (I) | 1 856 915.00 | 1 795 641.00 | | 1 856 915.00 |
DV Miscellaneous Loans and Financial Debts (4) | 317 385.00 | 437 844.00 | | 317 385.00 |
DX Trade payables and related accounts | 35 720.00 | 44 912.00 | | 35 720.00 |
DY Tax and social security liabilities | 19 800.00 | 65 127.00 | | 19 800.00 |
DZ Fixed asset liabilities and related accounts | 41 752.00 | 41 752.00 | | 41 752.00 |
EA Other liabilities | 15 000.00 | 15 000.00 | | 15 000.00 |
EB Prepaid income (2) | 8 991.00 | | | 8 991.00 |
EC TOTAL (IV) | 438 648.00 | 604 635.00 | | 438 648.00 |
EE Grand total (I to V) | 2 295 563.00 | 2 400 276.00 | | 2 295 563.00 |
EG Accrued income and payables due within one year | 400 917.00 | 555 939.00 | | 400 917.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 223 218.00 | |
FJ Net sales | | | 223 218.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 251 837.00 | |
FR Total operating income (I) | | | 475 055.00 | |
FW Other purchases and external expenses | | | 37 253.00 | |
FX Taxes, duties, and similar payments | | | 11 704.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 315.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 285 169.00 | |
GF Total Operating Expenses (II) | | | 334 442.00 | |
GG - OPERATING RESULT (I - II) | | | 140 613.00 | |
GH Attributed profit or transferred loss (III) | | | 5 127.00 | |
GI Supported loss or transferred profit (IV) | | | 1 001.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 28 921.00 | |
GK Income from other securities and fixed asset receivables | | | 22 783.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GO Net income from sales of marketable securities | | | 1 075.00 | |
GP Total financial income (V) | | | 52 778.00 | |
GQ Financial allocations to depreciation and provisions | | | 94.00 | |
GR Interest and similar expenses | | | 4 647.00 | |
GU Total financial expenses (VI) | | | 4 741.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 48 037.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 192 775.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 17 752.00 | 56 506.00 | | 17 752.00 |
HD Total exceptional income (VII) | 17 752.00 | 56 506.00 | | 17 752.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 17 752.00 | 56 506.00 | | 17 752.00 |
HK Income tax | 54 903.00 | 38 389.00 | | 54 903.00 |
HL TOTAL REVENUE (I + III + V + VII) | 550 712.00 | 407 542.00 | | 550 712.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 395 087.00 | 292 282.00 | | 395 087.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 155 625.00 | 115 260.00 | | 155 625.00 |
| |
| 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 | 1 814 946.00 | | | 1 814 946.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 483 049.00 | |
I4 DECREASES Grand Total | | | 1 718 630.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 235 581.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 235 581.00 | | | 235 581.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 579 365.00 | | | 1 579 365.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 193 541.00 | 315.00 | | 193 541.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 193 541.00 | 315.00 | | 193 541.00 |
| |
| 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 | 317 385.00 | 279 654.00 | | 317 385.00 |
8B Suppliers and Related Accounts | 35 720.00 | 35 720.00 | | 35 720.00 |
8J Fixed Asset Liabilities and Related Accounts | 41 752.00 | 41 752.00 | | 41 752.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15 000.00 | 15 000.00 | | 15 000.00 |
8L Deferred income | 8 991.00 | 8 991.00 | | 8 991.00 |
UL Receivables related to investments | 1 269 523.00 | 1 269 523.00 | | 1 269 523.00 |
UX Other trade receivables | 12 336.00 | 12 336.00 | | 12 336.00 |
VP Miscellaneous | 136 065.00 | 136 065.00 | | 136 065.00 |
VQ Other Taxes, Duties, and Similar Debts | 19 800.00 | 19 800.00 | | 19 800.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 417 925.00 | 1 417 924.00 | | 1 417 925.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 438 648.00 | 400 917.00 | | 438 648.00 |
