| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 41 209.00 | | 41 209.00 | 41 209.00 |
AH Goodwill | 208 454.00 | | 208 454.00 | 208 454.00 |
AT Other tangible assets | 7 198.00 | 7 198.00 | | 7 198.00 |
BH Other financial assets | 16 750.00 | | 16 750.00 | 16 750.00 |
BJ TOTAL (I) | 1 746 705.00 | 7 198.00 | 1 739 507.00 | 1 746 705.00 |
BZ Other receivables | 2 459 695.00 | | 2 459 695.00 | 2 459 695.00 |
CD Marketable securities | 569 123.00 | | 569 123.00 | 569 123.00 |
CF Cash and cash equivalents | 978 580.00 | | 978 580.00 | 978 580.00 |
CH Prepaid expenses | 7 915.00 | | 7 915.00 | 7 915.00 |
CJ TOTAL (II) | 4 015 313.00 | | 4 015 313.00 | 4 015 313.00 |
CO Grand total (0 to V) | 5 762 018.00 | 7 198.00 | 5 754 820.00 | 5 762 018.00 |
CS Evaluated investments - equity method | 1 473 094.00 | | 1 473 094.00 | 1 473 094.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 711 960.00 | 4 711 960.00 | | 4 711 960.00 |
DH Retained earnings | -23 431.00 | -87 399.00 | | -23 431.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 802.00 | 63 968.00 | | 38 802.00 |
DL TOTAL (I) | 4 727 331.00 | 4 688 529.00 | | 4 727 331.00 |
DU Loans and Debts from Credit Institutions (3) | 519 242.00 | 764 115.00 | | 519 242.00 |
DV Miscellaneous Loans and Financial Debts (4) | 501 259.00 | 525 494.00 | | 501 259.00 |
DX Trade payables and related accounts | 6 988.00 | 6 964.00 | | 6 988.00 |
EC TOTAL (IV) | 1 027 489.00 | 1 296 573.00 | | 1 027 489.00 |
EE Grand total (I to V) | 5 754 820.00 | 5 985 102.00 | | 5 754 820.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 19 772.00 | |
FX Taxes, duties, and similar payments | | | 152.00 | |
GF Total Operating Expenses (II) | | | 19 924.00 | |
GG - OPERATING RESULT (I - II) | | | -19 924.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 99 850.00 | |
GL Other interest and similar income | | | 2 115.00 | |
GP Total financial income (V) | | | 101 965.00 | |
GR Interest and similar expenses | | | 18 238.00 | |
GU Total financial expenses (VI) | | | 18 238.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 83 726.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 63 802.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 15 000.00 | | | 15 000.00 |
HD Total exceptional income (VII) | 15 000.00 | | | 15 000.00 |
HF Exceptional expenses on capital transactions | 40 000.00 | | | 40 000.00 |
HH Total exceptional expenses (VIII) | 40 000.00 | | | 40 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -25 000.00 | | | -25 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 116 965.00 | 108 288.00 | | 116 965.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 78 162.00 | 44 320.00 | | 78 162.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 802.00 | 63 968.00 | | 38 802.00 |
| |
| 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 | 1 786 705.00 | | | 1 786 705.00 |
I3 DECREASES Total Financial Fixed Assets | | 40 000.00 | 1 489 844.00 | |
I4 DECREASES Grand Total | | 40 000.00 | 1 746 705.00 | |
IO DECREASES Total including other intangible assets | | | 249 663.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 198.00 | |
KD ACQUISITIONS Total including other intangible assets | 249 663.00 | | | 249 663.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 198.00 | | | 7 198.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 529 844.00 | | | 1 529 844.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 198.00 | | | 7 198.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 198.00 | | | 7 198.00 |
| |
| 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 | 6 988.00 | 6 988.00 | | 6 988.00 |
8K Other liabilities (including liabilities related to repo transactions) | 501 259.00 | 501 259.00 | | 501 259.00 |
UT Other financial assets | 16 750.00 | | 16 750.00 | 16 750.00 |
VH Loans with a maturity of more than one year at origin | 519 242.00 | 250 702.00 | 268 540.00 | 519 242.00 |
VK Loans repaid during the year | 242 784.00 | | | 242 784.00 |
VP Miscellaneous | 2 459 695.00 | 2 459 695.00 | | 2 459 695.00 |
VS Prepaid expenses | 7 915.00 | 7 915.00 | | 7 915.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 484 360.00 | 2 467 610.00 | 16 750.00 | 2 484 360.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 027 489.00 | 758 949.00 | 268 540.00 | 1 027 489.00 |
