| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 142 525.00 | | 142 525.00 | 142 525.00 |
AR Technical installations, industrial equipment and tools | 19 600.00 | 19 600.00 | | 19 600.00 |
AT Other tangible assets | 11 845.00 | 11 845.00 | | 11 845.00 |
BB Receivables related to investments | 134 721.00 | | 134 721.00 | 134 721.00 |
BD Other fixed assets | 24 391.00 | | 24 391.00 | 24 391.00 |
BJ TOTAL (I) | 567 524.00 | 31 445.00 | 536 078.00 | 567 524.00 |
BX Customers and related accounts | 351.00 | | 351.00 | 351.00 |
BZ Other receivables | 75 494.00 | | 75 494.00 | 75 494.00 |
CF Cash and cash equivalents | 38 000.00 | | 38 000.00 | 38 000.00 |
CH Prepaid expenses | 1 602.00 | | 1 602.00 | 1 602.00 |
CJ TOTAL (II) | 115 449.00 | | 115 449.00 | 115 449.00 |
CO Grand total (0 to V) | 682 973.00 | 31 445.00 | 651 527.00 | 682 973.00 |
CU Other investments | 234 439.00 | | 234 439.00 | 234 439.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | 175 979.00 | 53 898.00 | | 175 979.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 184 740.00 | 122 080.00 | | 184 740.00 |
DL TOTAL (I) | 580 720.00 | 395 979.00 | | 580 720.00 |
DU Loans and Debts from Credit Institutions (3) | 68 649.00 | 89 027.00 | | 68 649.00 |
DX Trade payables and related accounts | 432.00 | 806.00 | | 432.00 |
DY Tax and social security liabilities | 1 725.00 | 57.00 | | 1 725.00 |
EA Other liabilities | | 208 309.00 | | |
EC TOTAL (IV) | 70 807.00 | 298 200.00 | | 70 807.00 |
EE Grand total (I to V) | 651 527.00 | 694 179.00 | | 651 527.00 |
EG Accrued income and payables due within one year | 23 109.00 | 229 782.00 | | 23 109.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 370.00 | | 1 370.00 | 1 370.00 |
FJ Net sales | 1 370.00 | | 1 370.00 | 1 370.00 |
FR Total operating income (I) | | | 1 370.00 | |
FW Other purchases and external expenses | | | 5 219.00 | |
FX Taxes, duties, and similar payments | | | 6 046.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 12 046.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 23 317.00 | |
GG - OPERATING RESULT (I - II) | | | -21 946.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 174 060.00 | |
GP Total financial income (V) | | | 174 060.00 | |
GR Interest and similar expenses | | | 1 480.00 | |
GU Total financial expenses (VI) | | | 1 480.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 172 579.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 150 633.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 104 500.00 | | | 104 500.00 |
HD Total exceptional income (VII) | 104 500.00 | | | 104 500.00 |
HE Exceptional expenses on management operations | | 25.00 | | |
HF Exceptional expenses on capital transactions | 70 392.00 | | | 70 392.00 |
HH Total exceptional expenses (VIII) | 70 392.00 | 25.00 | | 70 392.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 34 107.00 | -25.00 | | 34 107.00 |
HL TOTAL REVENUE (I + III + V + VII) | 279 930.00 | 150 852.00 | | 279 930.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 95 189.00 | 28 771.00 | | 95 189.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 184 740.00 | 122 080.00 | | 184 740.00 |
| |
| 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 | 672 024.00 | | | 672 024.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 89.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 393 553.00 | |
I4 DECREASES Grand Total | | 104 500.00 | 567 524.00 | |
IO DECREASES Total including other intangible assets | | | 142 525.00 | |
IY DECREASES Total Tangible Fixed Assets | | 104 500.00 | 31 445.00 | |
KD ACQUISITIONS Total including other intangible assets | 142 525.00 | | | 142 525.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 135 945.00 | | | 135 945.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 393 553.00 | | | 393 553.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 53 506.00 | 12 046.00 | 34 107.00 | 53 506.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 53 506.00 | 12 046.00 | 34 107.00 | 53 506.00 |
| |
| 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 | 432.00 | 432.00 | | 432.00 |
UL Receivables related to investments | 134 721.00 | 134 721.00 | | 134 721.00 |
UX Other trade receivables | 351.00 | 351.00 | | 351.00 |
VB VAT | 4 444.00 | 4 444.00 | | 4 444.00 |
VC Group and associates | 71 049.00 | 71 049.00 | | 71 049.00 |
VG Loans with a maturity of up to one year at origin | 204.00 | 204.00 | | 204.00 |
VH Loans with a maturity of more than one year at origin | 68 445.00 | 20 748.00 | 47 697.00 | 68 445.00 |
VK Loans repaid during the year | 20 420.00 | | | 20 420.00 |
VS Prepaid expenses | 1 602.00 | 1 602.00 | | 1 602.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 212 170.00 | 212 170.00 | | 212 170.00 |
VW VAT | 1 725.00 | 1 725.00 | | 1 725.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 70 807.00 | 23 109.00 | 47 697.00 | 70 807.00 |
| |
| 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 | 5 521.00 | | | 5 521.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 274.00 | 42.00 | | 274.00 |
ST Other accounts | 3 489.00 | 3 524.00 | | 3 489.00 |
XQ Rental, rental and co-ownership charges | 1 455.00 | 1 513.00 | | 1 455.00 |
YW Business tax | 525.00 | 449.00 | | 525.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 046.00 | 449.00 | | 6 046.00 |
YZ Total deductible VAT on goods and services | 334.00 | 262.00 | | 334.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 219.00 | 5 080.00 | | 5 219.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
