| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 89 272.00 | 86 059.00 | 3 212.00 | 89 272.00 |
AN Land | 38 417.00 | 30 489.00 | 7 927.00 | 38 417.00 |
AP Buildings | 11 439.00 | 11 439.00 | | 11 439.00 |
AT Other tangible assets | 225 753.00 | 207 538.00 | 18 214.00 | 225 753.00 |
BB Receivables related to investments | 66 417.00 | | 66 417.00 | 66 417.00 |
BH Other financial assets | 6 402.00 | | 6 402.00 | 6 402.00 |
BJ TOTAL (I) | 1 827 260.00 | 335 527.00 | 1 491 733.00 | 1 827 260.00 |
BX Customers and related accounts | 75 511.00 | | 75 511.00 | 75 511.00 |
BZ Other receivables | 14 214.00 | | 14 214.00 | 14 214.00 |
CF Cash and cash equivalents | 5 019 900.00 | | 5 019 900.00 | 5 019 900.00 |
CH Prepaid expenses | 8 654.00 | | 8 654.00 | 8 654.00 |
CJ TOTAL (II) | 5 118 281.00 | | 5 118 281.00 | 5 118 281.00 |
CO Grand total (0 to V) | 6 945 541.00 | 335 527.00 | 6 610 014.00 | 6 945 541.00 |
CU Other investments | 1 389 558.00 | | 1 389 558.00 | 1 389 558.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 448 000.00 | | | 1 448 000.00 |
DB Share, merger, contribution premiums, etc. | 85 296.00 | | | 85 296.00 |
DD Legal reserve (1) | 144 800.00 | | | 144 800.00 |
DG Other reserves | 3 109 401.00 | | | 3 109 401.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 346 997.00 | | | 346 997.00 |
DL TOTAL (I) | 5 134 495.00 | | | 5 134 495.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 382 844.00 | | | 1 382 844.00 |
DX Trade payables and related accounts | 43 157.00 | | | 43 157.00 |
DY Tax and social security liabilities | 49 516.00 | | | 49 516.00 |
EC TOTAL (IV) | 1 475 518.00 | | | 1 475 518.00 |
EE Grand total (I to V) | 6 610 014.00 | | | 6 610 014.00 |
EG Accrued income and payables due within one year | 1 475 518.00 | | | 1 475 518.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 377 701.00 | | 377 701.00 | 377 701.00 |
FJ Net sales | 377 701.00 | | 377 701.00 | 377 701.00 |
FR Total operating income (I) | | | 377 701.00 | |
FW Other purchases and external expenses | | | 143 952.00 | |
FX Taxes, duties, and similar payments | | | 3 212.00 | |
FY Salaries and Wages | | | 172 493.00 | |
FZ Social Security Contributions | | | 63 815.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 982.00 | |
GF Total Operating Expenses (II) | | | 393 454.00 | |
GG - OPERATING RESULT (I - II) | | | -15 753.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 309 622.00 | |
GL Other interest and similar income | | | 1 067.00 | |
GO Net income from sales of marketable securities | | | 83 891.00 | |
GP Total financial income (V) | | | 394 580.00 | |
GR Interest and similar expenses | | | 21 765.00 | |
GU Total financial expenses (VI) | | | 21 765.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 372 815.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 357 061.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 10 064.00 | | | 10 064.00 |
HL TOTAL REVENUE (I + III + V + VII) | 772 281.00 | | | 772 281.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 425 283.00 | | | 425 283.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 346 997.00 | | | 346 997.00 |
| |
| 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 | 1 787 766.00 | | 39 493.00 | 1 787 766.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 462 378.00 | |
I4 DECREASES Grand Total | | | 1 827 260.00 | |
IO DECREASES Total including other intangible assets | | | 89 272.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 275 609.00 | |
KD ACQUISITIONS Total including other intangible assets | 86 923.00 | | 2 348.00 | 86 923.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 274 531.00 | | 1 078.00 | 274 531.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 426 311.00 | | 36 067.00 | 1 426 311.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 295 055.00 | 9 982.00 | | 295 055.00 |
PE DEPRECIATION Total including other intangible assets | 84 773.00 | 1 286.00 | | 84 773.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 210 282.00 | 8 695.00 | | 210 282.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6E on fixed assets – tangible | 30 489.00 | | | 30 489.00 |
7B Total provisions for depreciation | 30 489.00 | | | 30 489.00 |
7C Grand total | 30 489.00 | | | 30 489.00 |
| |
| 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 | 43 157.00 | 43 157.00 | | 43 157.00 |
8C Staff and Related Accounts | 18 992.00 | 18 992.00 | | 18 992.00 |
8D Social Security and Other Social Organizations | 24 879.00 | 24 879.00 | | 24 879.00 |
UL Receivables related to investments | 66 417.00 | | 66 417.00 | 66 417.00 |
UT Other financial assets | 6 402.00 | | 6 402.00 | 6 402.00 |
UX Other trade receivables | 75 511.00 | 75 511.00 | | 75 511.00 |
VB VAT | 1 466.00 | 1 466.00 | | 1 466.00 |
VI Group and Associates | 1 382 844.00 | 1 382 844.00 | | 1 382 844.00 |
VK Loans repaid during the year | 28 083.00 | | | 28 083.00 |
VM Income taxes | 7 474.00 | 7 474.00 | | 7 474.00 |
VP Miscellaneous | 5 274.00 | 5 274.00 | | 5 274.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 759.00 | 2 759.00 | | 2 759.00 |
VS Prepaid expenses | 8 654.00 | 8 654.00 | | 8 654.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 171 200.00 | 98 380.00 | 72 819.00 | 171 200.00 |
VW VAT | 2 886.00 | 2 886.00 | | 2 886.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 475 518.00 | 1 475 518.00 | | 1 475 518.00 |
