| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 15 245.00 | | 15 245.00 | 15 245.00 |
AP Buildings | 177 603.00 | 149 883.00 | 27 720.00 | 177 603.00 |
AT Other tangible assets | 21 054.00 | 18 453.00 | 2 602.00 | 21 054.00 |
BB Receivables related to investments | 218 537.00 | | 218 537.00 | 218 537.00 |
BH Other financial assets | 900.00 | | 900.00 | 900.00 |
BJ TOTAL (I) | 1 035 182.00 | 168 336.00 | 866 847.00 | 1 035 182.00 |
BX Customers and related accounts | 4 678.00 | | 4 678.00 | 4 678.00 |
BZ Other receivables | 4 826.00 | | 4 826.00 | 4 826.00 |
CD Marketable securities | 37 087.00 | | 37 087.00 | 37 087.00 |
CF Cash and cash equivalents | 23 892.00 | | 23 892.00 | 23 892.00 |
CH Prepaid expenses | 431.00 | | 431.00 | 431.00 |
CJ TOTAL (II) | 70 914.00 | | 70 914.00 | 70 914.00 |
CO Grand total (0 to V) | 1 106 096.00 | 168 336.00 | 937 760.00 | 1 106 096.00 |
CU Other investments | 601 844.00 | | 601 844.00 | 601 844.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 554 400.00 | 554 400.00 | | 554 400.00 |
DD Legal reserve (1) | 55 440.00 | 55 440.00 | | 55 440.00 |
DG Other reserves | 154 766.00 | 168 552.00 | | 154 766.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 134 367.00 | 65 414.00 | | 134 367.00 |
DL TOTAL (I) | 898 973.00 | 843 806.00 | | 898 973.00 |
DU Loans and Debts from Credit Institutions (3) | 22.00 | 7.00 | | 22.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 488.00 | 64 649.00 | | 26 488.00 |
DX Trade payables and related accounts | 9 198.00 | 4 684.00 | | 9 198.00 |
DY Tax and social security liabilities | 3 080.00 | 2 679.00 | | 3 080.00 |
EA Other liabilities | | 2 587.00 | | |
EC TOTAL (IV) | 38 788.00 | 74 605.00 | | 38 788.00 |
EE Grand total (I to V) | 937 760.00 | 918 411.00 | | 937 760.00 |
EG Accrued income and payables due within one year | 12 300.00 | 9 956.00 | | 12 300.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 17 109.00 | | 17 109.00 | 17 109.00 |
FJ Net sales | 17 109.00 | | 17 109.00 | 17 109.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 624.00 | |
FQ Other income | | | 2 285.00 | |
FR Total operating income (I) | | | 32 018.00 | |
FW Other purchases and external expenses | | | 16 818.00 | |
FX Taxes, duties, and similar payments | | | 5 390.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 976.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 9 784.00 | |
GF Total Operating Expenses (II) | | | 34 968.00 | |
GG - OPERATING RESULT (I - II) | | | -2 950.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 140 920.00 | |
GL Other interest and similar income | | | 364.00 | |
GP Total financial income (V) | | | 141 284.00 | |
GR Interest and similar expenses | | | 420.00 | |
GU Total financial expenses (VI) | | | 420.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 140 864.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 137 915.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 842.00 | 2 557.00 | | 2 842.00 |
HE Exceptional expenses on management operations | | 9.00 | | |
HH Total exceptional expenses (VIII) | | 9.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -9.00 | | |
HK Income tax | 3 548.00 | 2 749.00 | | 3 548.00 |
HL TOTAL REVENUE (I + III + V + VII) | 173 302.00 | 97 579.00 | | 173 302.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 936.00 | 32 165.00 | | 38 936.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 134 367.00 | 65 414.00 | | 134 367.00 |
| |
| 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 | 1 031 086.00 | | 16 796.00 | 1 031 086.00 |
I3 DECREASES Total Financial Fixed Assets | | 12 700.00 | 821 280.00 | |
I4 DECREASES Grand Total | | 12 700.00 | 1 035 182.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 213 902.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 213 902.00 | | | 213 902.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 817 184.00 | | 16 796.00 | 817 184.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 165 360.00 | 2 976.00 | | 165 360.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 165 360.00 | 2 976.00 | | 165 360.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 9 782.00 | | 9 782.00 | 9 782.00 |
7B Total provisions for depreciation | 9 782.00 | | 9 782.00 | 9 782.00 |
7C Grand total | 9 782.00 | | 9 782.00 | 9 782.00 |
UE of which provisions and reversals: - Operating | | | 9 782.00 | |
| |
| 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 | 3 000.00 | | 3 000.00 | 3 000.00 |
8B Suppliers and Related Accounts | 9 198.00 | 9 198.00 | | 9 198.00 |
8E Income Taxes | 2 296.00 | 2 296.00 | | 2 296.00 |
UL Receivables related to investments | 218 537.00 | | | 218 537.00 |
UT Other financial assets | 900.00 | | | 900.00 |
UX Other trade receivables | 4 678.00 | | | 4 678.00 |
VB VAT | 780.00 | | | 780.00 |
VG Loans with a maturity of up to one year at origin | 22.00 | 22.00 | | 22.00 |
VI Group and Associates | 23 488.00 | | 23 488.00 | 23 488.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 046.00 | | | 4 046.00 |
VS Prepaid expenses | 431.00 | | | 431.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 229 371.00 | 9 934.00 | 219 437.00 | 229 371.00 |
VW VAT | 784.00 | 784.00 | | 784.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 38 788.00 | 12 300.00 | 26 488.00 | 38 788.00 |
| |
| 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 | 4 270.00 | 3 278.00 | | 4 270.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 894.00 | 8 256.00 | | 7 894.00 |
ST Other accounts | 3 043.00 | 2 065.00 | | 3 043.00 |
XQ Rental, rental and co-ownership charges | 5 881.00 | 5 836.00 | | 5 881.00 |
YW Business tax | 1 120.00 | 1 110.00 | | 1 120.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 390.00 | 4 388.00 | | 5 390.00 |
YY Amount of VAT collected | 347.00 | 3 160.00 | | 347.00 |
YZ Total deductible VAT on goods and services | 942.00 | 1 479.00 | | 942.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 16 818.00 | 16 157.00 | | 16 818.00 |
