| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 20 000.00 | | 20 000.00 | 20 000.00 |
AT Other tangible assets | 3 504.00 | 3 099.00 | 405.00 | 3 504.00 |
BD Other fixed assets | 106 777.00 | | 106 777.00 | 106 777.00 |
BJ TOTAL (I) | 4 405 215.00 | 3 099.00 | 4 402 116.00 | 4 405 215.00 |
BX Customers and related accounts | 69 200.00 | | 69 200.00 | 69 200.00 |
BZ Other receivables | 240 497.00 | | 240 497.00 | 240 497.00 |
CD Marketable securities | 65 550.00 | | 65 550.00 | 65 550.00 |
CF Cash and cash equivalents | 8 942.00 | | 8 942.00 | 8 942.00 |
CH Prepaid expenses | 643.00 | | 643.00 | 643.00 |
CJ TOTAL (II) | 384 831.00 | | 384 831.00 | 384 831.00 |
CO Grand total (0 to V) | 4 790 046.00 | 3 099.00 | 4 786 947.00 | 4 790 046.00 |
CS Evaluated investments - equity method | 4 274 935.00 | | 4 274 935.00 | 4 274 935.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 700 000.00 | 700 000.00 | | 700 000.00 |
DD Legal reserve (1) | 70 000.00 | 70 000.00 | | 70 000.00 |
DG Other reserves | 1 674 435.00 | 1 652 570.00 | | 1 674 435.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 181 317.00 | 21 865.00 | | 181 317.00 |
DK Regulated provisions | 29 715.00 | 29 715.00 | | 29 715.00 |
DL TOTAL (I) | 2 655 466.00 | 2 474 149.00 | | 2 655 466.00 |
DU Loans and Debts from Credit Institutions (3) | 1 363 983.00 | 1 712 674.00 | | 1 363 983.00 |
DV Miscellaneous Loans and Financial Debts (4) | 747 228.00 | 584 058.00 | | 747 228.00 |
DX Trade payables and related accounts | 1 548.00 | 1 532.00 | | 1 548.00 |
DY Tax and social security liabilities | 18 722.00 | 55 342.00 | | 18 722.00 |
EA Other liabilities | | 9 029.00 | | |
EC TOTAL (IV) | 2 131 482.00 | 2 362 636.00 | | 2 131 482.00 |
EE Grand total (I to V) | 4 786 947.00 | 4 836 785.00 | | 4 786 947.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 227 000.00 | |
FJ Net sales | | | 227 000.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 227 000.00 | |
FW Other purchases and external expenses | | | 28 289.00 | |
FX Taxes, duties, and similar payments | | | 450.00 | |
FY Salaries and Wages | | | 146 163.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 207.00 | |
GF Total Operating Expenses (II) | | | 175 109.00 | |
GG - OPERATING RESULT (I - II) | | | 51 891.00 | |
GP Total financial income (V) | | | 899.00 | |
GU Total financial expenses (VI) | | | 14 041.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -13 143.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 749.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 50 000.00 | 2 566.00 | | 50 000.00 |
HH Total exceptional expenses (VIII) | 50 000.00 | 2 228.00 | | 50 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 338.00 | | |
HK Income tax | -142 568.00 | 13 507.00 | | -142 568.00 |
HL TOTAL REVENUE (I + III + V + VII) | 277 899.00 | 243 185.00 | | 277 899.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 96 582.00 | 221 319.00 | | 96 582.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 181 317.00 | 21 865.00 | | 181 317.00 |
| |
| 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 | 4 455 215.00 | | | 4 455 215.00 |
I3 DECREASES Total Financial Fixed Assets | | 50 000.00 | 4 381 712.00 | |
I4 DECREASES Grand Total | | 50 000.00 | 4 405 215.00 | |
IO DECREASES Total including other intangible assets | | | 20 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 504.00 | |
KD ACQUISITIONS Total including other intangible assets | 20 000.00 | | | 20 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 504.00 | | | 3 504.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 431 712.00 | | | 4 431 712.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 892.00 | 207.00 | | 2 892.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 892.00 | 207.00 | | 2 892.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 29 715.00 | | | 29 715.00 |
7C Grand total | 29 715.00 | | | 29 715.00 |
| |
| 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 | 1 548.00 | 1 548.00 | | 1 548.00 |
8K Other liabilities (including liabilities related to repo transactions) | 747 228.00 | 747 228.00 | | 747 228.00 |
UX Other trade receivables | 69 200.00 | 69 200.00 | | 69 200.00 |
VG Loans with a maturity of up to one year at origin | 1 670.00 | 1 670.00 | | 1 670.00 |
VH Loans with a maturity of more than one year at origin | 1 362 313.00 | 255 089.00 | 1 022 609.00 | 1 362 313.00 |
VK Loans repaid during the year | 344 765.00 | | | 344 765.00 |
VP Miscellaneous | 240 497.00 | 240 497.00 | | 240 497.00 |
VQ Other Taxes, Duties, and Similar Debts | 18 722.00 | 18 722.00 | | 18 722.00 |
VS Prepaid expenses | 643.00 | 643.00 | | 643.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 310 340.00 | 310 340.00 | | 310 340.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 131 482.00 | 1 024 257.00 | 1 022 609.00 | 2 131 482.00 |
