| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 34 866.00 | 16 596.00 | 18 269.00 | 34 866.00 |
BJ TOTAL (I) | 963 238.00 | 16 596.00 | 946 641.00 | 963 238.00 |
BX Customers and related accounts | 17 727.00 | | 17 727.00 | 17 727.00 |
BZ Other receivables | 27 285.00 | | 27 285.00 | 27 285.00 |
CH Prepaid expenses | 270.00 | | 270.00 | 270.00 |
CJ TOTAL (II) | 45 282.00 | | 45 282.00 | 45 282.00 |
CO Grand total (0 to V) | 1 008 519.00 | 16 596.00 | 991 923.00 | 1 008 519.00 |
CS Evaluated investments - equity method | 928 372.00 | | 928 372.00 | 928 372.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 950.00 | 6 950.00 | | 6 950.00 |
DD Legal reserve (1) | 695.00 | 695.00 | | 695.00 |
DG Other reserves | 211 369.00 | 170 471.00 | | 211 369.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 160 483.00 | 40 898.00 | | 160 483.00 |
DJ Investment subsidies | 18 064.00 | 24 639.00 | | 18 064.00 |
DL TOTAL (I) | 397 561.00 | 243 654.00 | | 397 561.00 |
DU Loans and Debts from Credit Institutions (3) | 512 444.00 | 126 674.00 | | 512 444.00 |
DV Miscellaneous Loans and Financial Debts (4) | 73 086.00 | 79 773.00 | | 73 086.00 |
DX Trade payables and related accounts | | 95.00 | | |
DY Tax and social security liabilities | 8 494.00 | 21 063.00 | | 8 494.00 |
EA Other liabilities | 338.00 | | | 338.00 |
EC TOTAL (IV) | 594 362.00 | 227 604.00 | | 594 362.00 |
EE Grand total (I to V) | 991 923.00 | 471 258.00 | | 991 923.00 |
EG Accrued income and payables due within one year | 429 320.00 | 149 567.00 | | 429 320.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 4 305.00 | 2 448.00 | | 4 305.00 |
EI Including equity loans | 73 086.00 | | | 73 086.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 144 638.00 | |
FJ Net sales | | | 144 638.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 144 644.00 | |
FW Other purchases and external expenses | | | 52 532.00 | |
FX Taxes, duties, and similar payments | | | 6 476.00 | |
FY Salaries and Wages | | | 62 585.00 | |
FZ Social Security Contributions | | | 29 284.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 075.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 157 954.00 | |
GG - OPERATING RESULT (I - II) | | | -13 310.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 172 805.00 | |
GP Total financial income (V) | | | 172 805.00 | |
GR Interest and similar expenses | | | 5 587.00 | |
GU Total financial expenses (VI) | | | 5 587.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 167 218.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 153 908.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 6 575.00 | 6 575.00 | | 6 575.00 |
HD Total exceptional income (VII) | 6 575.00 | 6 575.00 | | 6 575.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 575.00 | 6 575.00 | | 6 575.00 |
HL TOTAL REVENUE (I + III + V + VII) | 324 024.00 | 193 588.00 | | 324 024.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 163 541.00 | 152 689.00 | | 163 541.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 160 483.00 | 40 898.00 | | 160 483.00 |
| |
| 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 | 455 066.00 | | 508 172.00 | 455 066.00 |
I3 DECREASES Total Financial Fixed Assets | | | 928 372.00 | |
I4 DECREASES Grand Total | | | 963 238.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 34 866.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 34 866.00 | | | 34 866.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 420 200.00 | | 508 172.00 | 420 200.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 521.00 | 7 075.00 | | 9 521.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 521.00 | 7 075.00 | | 9 521.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | | | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 540.00 | 540.00 | | 540.00 |
8K Other liabilities (including liabilities related to repo transactions) | 338.00 | 338.00 | | 338.00 |
UX Other trade receivables | 17 727.00 | | | 17 727.00 |
VC Group and associates | 27 285.00 | | | 27 285.00 |
VH Loans with a maturity of more than one year at origin | 512 444.00 | 83 124.00 | 320 375.00 | 512 444.00 |
VI Group and Associates | 73 086.00 | 73 086.00 | | 73 086.00 |
VJ Loans taken out during the year | 560 000.00 | | | 560 000.00 |
VK Loans repaid during the year | 209 181.00 | | | 209 181.00 |
VQ Other Taxes, Duties, and Similar Debts | 750.00 | 750.00 | | 750.00 |
VS Prepaid expenses | 270.00 | | | 270.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 45 282.00 | 45 282.00 | | 45 282.00 |
VW VAT | 7 204.00 | 7 204.00 | | 7 204.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 594 362.00 | 165 042.00 | 320 375.00 | 594 362.00 |
