| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 350.00 | 1 350.00 | | 1 350.00 |
AP Buildings | 154 431.00 | 28 727.00 | 125 703.00 | 154 431.00 |
AT Other tangible assets | 11 635.00 | 10 629.00 | 1 006.00 | 11 635.00 |
BB Receivables related to investments | 126 270.00 | | 126 270.00 | 126 270.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 395 740.00 | 40 706.00 | 355 034.00 | 395 740.00 |
BT Goods | 249 272.00 | 59 272.00 | 190 000.00 | 249 272.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 21 940.00 | | 21 940.00 | 21 940.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 11 606.00 | | 11 606.00 | 11 606.00 |
CJ TOTAL (II) | 282 818.00 | 59 272.00 | 223 546.00 | 282 818.00 |
CO Grand total (0 to V) | 678 558.00 | 99 979.00 | 578 580.00 | 678 558.00 |
CU Other investments | 102 025.00 | | 102 025.00 | 102 025.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 23 850.00 | 23 850.00 | | 23 850.00 |
DB Share, merger, contribution premiums, etc. | 76 175.00 | 76 175.00 | | 76 175.00 |
DD Legal reserve (1) | 2 385.00 | 2 385.00 | | 2 385.00 |
DG Other reserves | 209 396.00 | 153 736.00 | | 209 396.00 |
DH Retained earnings | | -13 174.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 123.00 | 68 835.00 | | 47 123.00 |
DL TOTAL (I) | 358 929.00 | 311 806.00 | | 358 929.00 |
DU Loans and Debts from Credit Institutions (3) | 121 278.00 | 154 946.00 | | 121 278.00 |
DV Miscellaneous Loans and Financial Debts (4) | 95 581.00 | 79 606.00 | | 95 581.00 |
DX Trade payables and related accounts | 984.00 | 1 334.00 | | 984.00 |
DY Tax and social security liabilities | 1 807.00 | 1 895.00 | | 1 807.00 |
EA Other liabilities | | 10 670.00 | | |
EC TOTAL (IV) | 219 650.00 | 248 451.00 | | 219 650.00 |
EE Grand total (I to V) | 578 580.00 | 560 258.00 | | 578 580.00 |
EG Accrued income and payables due within one year | 49 512.00 | 109 508.00 | | 49 512.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 16 299.00 | | 16 299.00 | 16 299.00 |
FJ Net sales | 16 299.00 | | 16 299.00 | 16 299.00 |
FQ Other income | | | 94.00 | |
FR Total operating income (I) | | | 16 393.00 | |
FW Other purchases and external expenses | | | 5 908.00 | |
FX Taxes, duties, and similar payments | | | 4 737.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 713.00 | |
GE Other Expenses | | | 198.00 | |
GF Total Operating Expenses (II) | | | 16 555.00 | |
GG - OPERATING RESULT (I - II) | | | -163.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 51 737.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 51 737.00 | |
GR Interest and similar expenses | | | 5 376.00 | |
GU Total financial expenses (VI) | | | 5 376.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 46 361.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 46 198.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 987.00 | | |
HD Total exceptional income (VII) | | 1 987.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 987.00 | | |
HK Income tax | -925.00 | -233.00 | | -925.00 |
HL TOTAL REVENUE (I + III + V + VII) | 68 129.00 | 90 602.00 | | 68 129.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 006.00 | 21 767.00 | | 21 006.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 123.00 | 68 835.00 | | 47 123.00 |
| |
| 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 | 358 046.00 | | 38 923.00 | 358 046.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 229.00 | 228 325.00 | |
I4 DECREASES Grand Total | | 1 229.00 | 395 740.00 | |
IO DECREASES Total including other intangible assets | | | 1 350.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 166 065.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 350.00 | | | 1 350.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 166 065.00 | | | 166 065.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 190 631.00 | | 38 923.00 | 190 631.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 34 994.00 | 5 713.00 | | 34 994.00 |
PE DEPRECIATION Total including other intangible assets | 1 350.00 | | | 1 350.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 33 644.00 | 5 713.00 | | 33 644.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 59 272.00 | | | 59 272.00 |
7B Total provisions for depreciation | 59 272.00 | | | 59 272.00 |
7C Grand total | 59 272.00 | | | 59 272.00 |
| |
| 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 | 10 677.00 | 10 677.00 | | 10 677.00 |
8B Suppliers and Related Accounts | 984.00 | 984.00 | | 984.00 |
8E Income Taxes | 362.00 | 362.00 | | 362.00 |
UL Receivables related to investments | 126 270.00 | | | 126 270.00 |
UT Other financial assets | 30.00 | | | 30.00 |
VC Group and associates | 13 753.00 | | | 13 753.00 |
VH Loans with a maturity of more than one year at origin | 121 278.00 | 31 434.00 | 78 016.00 | 121 278.00 |
VI Group and Associates | 84 904.00 | 4 610.00 | 80 294.00 | 84 904.00 |
VK Loans repaid during the year | 33 609.00 | | | 33 609.00 |
VM Income taxes | 8 187.00 | | | 8 187.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 445.00 | 1 445.00 | | 1 445.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 148 240.00 | 21 940.00 | 126 300.00 | 148 240.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 219 650.00 | 49 512.00 | 158 310.00 | 219 650.00 |
| |
| 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 | 4 413.00 | | | 4 413.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 506.00 | | | 2 506.00 |
ST Other accounts | 1 970.00 | | | 1 970.00 |
XQ Rental, rental and co-ownership charges | 1 433.00 | | | 1 433.00 |
YW Business tax | 324.00 | | | 324.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 737.00 | | | 4 737.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 908.00 | | | 5 908.00 |
