| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 274.00 | 1 274.00 | | 1 274.00 |
AT Other tangible assets | 11 564.00 | 1 564.00 | 10 000.00 | 11 564.00 |
BB Receivables related to investments | 7 896 671.00 | | 7 896 671.00 | 7 896 671.00 |
BH Other financial assets | 6 098.00 | | 6 098.00 | 6 098.00 |
BJ TOTAL (I) | 17 330 575.00 | 2 415 998.00 | 14 914 577.00 | 17 330 575.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 55 060.00 | | 55 060.00 | 55 060.00 |
BZ Other receivables | 297 026.00 | | 297 026.00 | 297 026.00 |
CD Marketable securities | 5 000.00 | | 5 000.00 | 5 000.00 |
CF Cash and cash equivalents | 1 329.00 | | 1 329.00 | 1 329.00 |
CH Prepaid expenses | 6 201.00 | | 6 201.00 | 6 201.00 |
CJ TOTAL (II) | 364 616.00 | | 364 616.00 | 364 616.00 |
CO Grand total (0 to V) | 17 695 191.00 | 2 415 998.00 | 15 279 193.00 | 17 695 191.00 |
CU Other investments | 9 414 967.00 | 2 413 159.00 | 7 001 808.00 | 9 414 967.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 655 000.00 | 7 655 000.00 | | 7 655 000.00 |
DD Legal reserve (1) | 38 311.00 | 18 966.00 | | 38 311.00 |
DG Other reserves | 585 052.00 | 360 352.00 | | 585 052.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 471 453.00 | 386 905.00 | | 471 453.00 |
DK Regulated provisions | 58 913.00 | 59 957.00 | | 58 913.00 |
DL TOTAL (I) | 8 808 729.00 | 8 481 180.00 | | 8 808 729.00 |
DU Loans and Debts from Credit Institutions (3) | 2 299 530.00 | 2 402 483.00 | | 2 299 530.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 546 726.00 | 3 838 044.00 | | 3 546 726.00 |
DX Trade payables and related accounts | 7 163.00 | 9 573.00 | | 7 163.00 |
DY Tax and social security liabilities | 10 636.00 | 25 503.00 | | 10 636.00 |
DZ Fixed asset liabilities and related accounts | 331.00 | 351.00 | | 331.00 |
EA Other liabilities | 606 077.00 | 502 687.00 | | 606 077.00 |
EC TOTAL (IV) | 6 470 464.00 | 6 778 641.00 | | 6 470 464.00 |
EE Grand total (I to V) | 15 279 193.00 | 15 259 822.00 | | 15 279 193.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 2 296 551.00 | 2 398 880.00 | | 2 296 551.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 145 500.00 | 3 600.00 | 149 100.00 | 145 500.00 |
FJ Net sales | 145 500.00 | 3 600.00 | 149 100.00 | 145 500.00 |
FO Operating subsidies | | | 104 387.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 13 866.00 | |
FQ Other income | | | 701.00 | |
FR Total operating income (I) | | | 268 054.00 | |
FW Other purchases and external expenses | | | 246 163.00 | |
FX Taxes, duties, and similar payments | | | 715.00 | |
FY Salaries and Wages | | | 79 375.00 | |
FZ Social Security Contributions | | | 31 362.00 | |
GE Other Expenses | | | 3 595.00 | |
GF Total Operating Expenses (II) | | | 361 210.00 | |
GG - OPERATING RESULT (I - II) | | | -93 156.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 263 412.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GL Other interest and similar income | | | 75.00 | |
GM Reversals of provisions and transfers of expenses | | | 150 200.00 | |
GP Total financial income (V) | | | 413 687.00 | |
GQ Financial allocations to depreciation and provisions | | | 150 250.00 | |
GR Interest and similar expenses | | | 82 589.00 | |
GU Total financial expenses (VI) | | | 82 589.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 331 098.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 237 942.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 026 281.00 | 1 635 170.00 | | 1 026 281.00 |
HC Reversals of provisions and transfers of expenses | 15 929.00 | 13 709.00 | | 15 929.00 |
HD Total exceptional income (VII) | 1 042 210.00 | 1 648 879.00 | | 1 042 210.00 |
HE Exceptional expenses on management operations | | 284.00 | | |
HF Exceptional expenses on capital transactions | 793 814.00 | 1 444 642.00 | | 793 814.00 |
HG Exceptional depreciation and provisions | 14 885.00 | 17 780.00 | | 14 885.00 |
HH Total exceptional expenses (VIII) | 808 699.00 | 1 462 706.00 | | 808 699.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 233 511.00 | 186 173.00 | | 233 511.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 723 951.00 | 2 425 655.00 | | 1 723 951.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 252 498.00 | 2 038 750.00 | | 1 252 498.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 471 453.00 | 386 905.00 | | 471 453.00 |
| |
| 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 | 17 124 074.00 | | 2 115 965.00 | 17 124 074.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 909 464.00 | 17 317 736.00 | |
I4 DECREASES Grand Total | | 1 909 464.00 | 17 330 575.00 | |
IO DECREASES Total including other intangible assets | | | 1 274.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 564.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 274.00 | | | 1 274.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 564.00 | | 10 000.00 | 1 564.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 17 121 235.00 | | 2 105 965.00 | 17 121 235.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 839.00 | | | 2 839.00 |
PE DEPRECIATION Total including other intangible assets | 1 274.00 | | | 1 274.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 564.00 | | | 1 564.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 150 000.00 | | 150 000.00 | 150 000.00 |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 59 957.00 | 14 885.00 | 15 929.00 | 59 957.00 |
7B Total provisions for depreciation | 2 563 359.00 | | 150 200.00 | 2 563 359.00 |
7C Grand total | 2 623 316.00 | 14 885.00 | 166 129.00 | 2 623 316.00 |
9U on fixed assets – equity investments | | | | |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UG - Financial | | | 150 200.00 | |
UJ - Exceptional | | 14 885.00 | 15 929.00 | |
| |
| 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 | 7 163.00 | 7 163.00 | | 7 163.00 |
8J Fixed Asset Liabilities and Related Accounts | 331.00 | 331.00 | | 331.00 |
8K Other liabilities (including liabilities related to repo transactions) | 606 077.00 | 606 077.00 | | 606 077.00 |
UL Receivables related to investments | 7 896 671.00 | | 7 896 671.00 | 7 896 671.00 |
UT Other financial assets | 6 098.00 | | 6 098.00 | 6 098.00 |
UX Other trade receivables | 55 060.00 | 55 060.00 | | 55 060.00 |
VB VAT | 14 889.00 | 14 889.00 | | 14 889.00 |
VG Loans with a maturity of up to one year at origin | 2 299 530.00 | 299 530.00 | 2 000 000.00 | 2 299 530.00 |
VI Group and Associates | 3 546 726.00 | 3 546 726.00 | | 3 546 726.00 |
VM Income taxes | 23 934.00 | 23 934.00 | | 23 934.00 |
VQ Other Taxes, Duties, and Similar Debts | 260.00 | 260.00 | | 260.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 258 203.00 | 258 203.00 | | 258 203.00 |
VS Prepaid expenses | 6 201.00 | 6 201.00 | | 6 201.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 261 056.00 | 358 287.00 | 7 902 769.00 | 8 261 056.00 |
VW VAT | 10 377.00 | 10 377.00 | | 10 377.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 470 464.00 | 4 470 464.00 | 2 000 000.00 | 6 470 464.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | 1.00 | | 1.00 |
