| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 323.00 | 10 323.00 | | 10 323.00 |
AP Buildings | 8 301.00 | 3 376.00 | 4 925.00 | 8 301.00 |
BB Receivables related to investments | 124 553.00 | | 124 553.00 | 124 553.00 |
BJ TOTAL (I) | 374 550.00 | 13 699.00 | 360 851.00 | 374 550.00 |
BX Customers and related accounts | 10 137.00 | | 10 137.00 | 10 137.00 |
BZ Other receivables | 1 941.00 | | 1 941.00 | 1 941.00 |
CF Cash and cash equivalents | 735.00 | | 735.00 | 735.00 |
CJ TOTAL (II) | 12 812.00 | | 12 812.00 | 12 812.00 |
CO Grand total (0 to V) | 387 362.00 | 13 699.00 | 373 663.00 | 387 362.00 |
CU Other investments | 231 374.00 | | 231 374.00 | 231 374.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 000.00 | 9 000.00 | | 9 000.00 |
DB Share, merger, contribution premiums, etc. | 64 100.00 | 64 100.00 | | 64 100.00 |
DD Legal reserve (1) | 1 080.00 | 1 080.00 | | 1 080.00 |
DH Retained earnings | 2 062.00 | -7 673.00 | | 2 062.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 013.00 | 9 735.00 | | 20 013.00 |
DL TOTAL (I) | 96 254.00 | 76 242.00 | | 96 254.00 |
DU Loans and Debts from Credit Institutions (3) | 77 424.00 | 95 627.00 | | 77 424.00 |
DV Miscellaneous Loans and Financial Debts (4) | 164 770.00 | 135 739.00 | | 164 770.00 |
DX Trade payables and related accounts | 8 805.00 | 9 130.00 | | 8 805.00 |
DY Tax and social security liabilities | 24 536.00 | 32 496.00 | | 24 536.00 |
EA Other liabilities | 1 874.00 | 2 309.00 | | 1 874.00 |
EC TOTAL (IV) | 277 409.00 | 275 301.00 | | 277 409.00 |
EE Grand total (I to V) | 373 663.00 | 351 543.00 | | 373 663.00 |
EG Accrued income and payables due within one year | 198 819.00 | 172 951.00 | | 198 819.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 530.00 | | 530.00 | 530.00 |
FG Production sold - services | 15 425.00 | | 15 425.00 | 15 425.00 |
FJ Net sales | 15 955.00 | | 15 955.00 | 15 955.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 734.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 22 698.00 | |
FS Purchases of goods (including customs duties) | | | | |
FW Other purchases and external expenses | | | 16 809.00 | |
FX Taxes, duties, and similar payments | | | 723.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | 3 340.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 831.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 21 706.00 | |
GG - OPERATING RESULT (I - II) | | | 993.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 489.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 20 489.00 | |
GR Interest and similar expenses | | | 2 158.00 | |
GU Total financial expenses (VI) | | | 2 158.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 18 332.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 324.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 003.00 | | | 1 003.00 |
HD Total exceptional income (VII) | 1 003.00 | | | 1 003.00 |
HE Exceptional expenses on management operations | 315.00 | 414.00 | | 315.00 |
HH Total exceptional expenses (VIII) | 315.00 | 414.00 | | 315.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 688.00 | -414.00 | | 688.00 |
HK Income tax | | 607.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 44 191.00 | 138 256.00 | | 44 191.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 178.00 | 128 521.00 | | 24 178.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 013.00 | 9 735.00 | | 20 013.00 |
HQ References: Real Estate Leasing | | 2 967.00 | | |
| |
| 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 | 354 061.00 | | 20 489.00 | 354 061.00 |
I3 DECREASES Total Financial Fixed Assets | | | 355 926.00 | |
I4 DECREASES Grand Total | | | 374 550.00 | |
IO DECREASES Total including other intangible assets | | | 10 323.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 301.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 323.00 | | | 10 323.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 301.00 | | | 8 301.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 335 437.00 | | 20 489.00 | 335 437.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 868.00 | 831.00 | | 12 868.00 |
PE DEPRECIATION Total including other intangible assets | 10 323.00 | | | 10 323.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 545.00 | 831.00 | | 2 545.00 |
| |
| 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 | 8 805.00 | 8 805.00 | | 8 805.00 |
8D Social Security and Other Social Organizations | 10 916.00 | 2 534.00 | 8 382.00 | 10 916.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 874.00 | 435.00 | 1 439.00 | 1 874.00 |
UL Receivables related to investments | 124 553.00 | | | 124 553.00 |
UX Other trade receivables | 10 137.00 | | | 10 137.00 |
VB VAT | 1 941.00 | | | 1 941.00 |
VH Loans with a maturity of more than one year at origin | 77 424.00 | 17 973.00 | 59 451.00 | 77 424.00 |
VI Group and Associates | 164 770.00 | 164 770.00 | | 164 770.00 |
VQ Other Taxes, Duties, and Similar Debts | 12 135.00 | 2 817.00 | 9 318.00 | 12 135.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 136 630.00 | 12 077.00 | 124 553.00 | 136 630.00 |
VW VAT | 1 485.00 | 1 485.00 | | 1 485.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 277 409.00 | 198 819.00 | 78 590.00 | 277 409.00 |
