| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 760.00 | 1 760.00 | | 1 760.00 |
AN Land | 10 901.00 | 3 576.00 | 7 324.00 | 10 901.00 |
AP Buildings | 4 525.00 | 4 525.00 | | 4 525.00 |
AR Technical installations, industrial equipment and tools | 6 374.00 | 1 226.00 | 5 148.00 | 6 374.00 |
AT Other tangible assets | 8 677.00 | 7 986.00 | 690.00 | 8 677.00 |
BB Receivables related to investments | 1 381 862.00 | | 1 381 862.00 | 1 381 862.00 |
BD Other fixed assets | 8 773.00 | 5 820.00 | 2 953.00 | 8 773.00 |
BJ TOTAL (I) | 2 684 869.00 | 39 101.00 | 2 645 769.00 | 2 684 869.00 |
BT Goods | 7 650.00 | 1 463.00 | 6 188.00 | 7 650.00 |
BV Advances and down payments on orders | 902.00 | | 902.00 | 902.00 |
BX Customers and related accounts | 20 303.00 | | 20 303.00 | 20 303.00 |
BZ Other receivables | 2 823.00 | | 2 823.00 | 2 823.00 |
CD Marketable securities | 89 080.00 | | 89 080.00 | 89 080.00 |
CF Cash and cash equivalents | 228 082.00 | | 228 082.00 | 228 082.00 |
CH Prepaid expenses | 865.00 | | 865.00 | 865.00 |
CJ TOTAL (II) | 349 705.00 | 1 463.00 | 348 243.00 | 349 705.00 |
CO Grand total (0 to V) | 3 034 575.00 | 40 563.00 | 2 994 012.00 | 3 034 575.00 |
CP Shares due in less than one year | 1 381 862.00 | | | 1 381 862.00 |
CU Other investments | 1 261 998.00 | 14 207.00 | 1 247 791.00 | 1 261 998.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 433 920.00 | 433 920.00 | | 433 920.00 |
DB Share, merger, contribution premiums, etc. | 437 248.00 | 437 248.00 | | 437 248.00 |
DD Legal reserve (1) | 40 579.00 | 40 045.00 | | 40 579.00 |
DF Regulated reserves (1) | 159 290.00 | 159 290.00 | | 159 290.00 |
DG Other reserves | 1 168 401.00 | 1 198 258.00 | | 1 168 401.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 512.00 | 10 676.00 | | 26 512.00 |
DL TOTAL (I) | 2 265 950.00 | 2 279 438.00 | | 2 265 950.00 |
DV Miscellaneous Loans and Financial Debts (4) | 694 462.00 | 696 017.00 | | 694 462.00 |
DX Trade payables and related accounts | 13 416.00 | 10 001.00 | | 13 416.00 |
DY Tax and social security liabilities | 19 563.00 | 19 917.00 | | 19 563.00 |
EA Other liabilities | 621.00 | 621.00 | | 621.00 |
EC TOTAL (IV) | 728 062.00 | 726 556.00 | | 728 062.00 |
EE Grand total (I to V) | 2 994 012.00 | 3 005 995.00 | | 2 994 012.00 |
EI Including equity loans | 694 462.00 | | | 694 462.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 19 907.00 | |
FG Production sold - services | | | 50 575.00 | |
FJ Net sales | | | 70 482.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 445.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 72 934.00 | |
FS Purchases of goods (including customs duties) | | | 19 232.00 | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 37 638.00 | |
FX Taxes, duties, and similar payments | | | 1 565.00 | |
FY Salaries and Wages | | | 3 922.00 | |
FZ Social Security Contributions | | | 3 934.00 | |
GB Operating Expenses - Provisions | | | 1 370.00 | |
GE Other Expenses | | | 2 928.00 | |
GF Total Operating Expenses (II) | | | 70 588.00 | |
GG - OPERATING RESULT (I - II) | | | 2 346.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 10 720.00 | |
GK Income from other securities and fixed asset receivables | | | 3 862.00 | |
GL Other interest and similar income | | | 18 719.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 33 302.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 7 586.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | 7 586.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 25 716.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 061.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 1 331.00 | | | 1 331.00 |
HH Total exceptional expenses (VIII) | | 2 912.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 331.00 | -2 912.00 | | 1 331.00 |
HK Income tax | 2 881.00 | | | 2 881.00 |
HL TOTAL REVENUE (I + III + V + VII) | 107 567.00 | 174 166.00 | | 107 567.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 81 055.00 | 163 490.00 | | 81 055.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 512.00 | 10 676.00 | | 26 512.00 |
| |
| 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 | 2 834 677.00 | | 42 877.00 | 2 834 677.00 |
I3 DECREASES Total Financial Fixed Assets | | 192 684.00 | 2 652 633.00 | |
I4 DECREASES Grand Total | | 192 684.00 | 2 684 869.00 | |
IO DECREASES Total including other intangible assets | | | 1 760.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 30 477.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 760.00 | | | 1 760.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 28 228.00 | | 2 249.00 | 28 228.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 804 689.00 | | 40 628.00 | 2 804 689.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 704.00 | 1 370.00 | | 17 704.00 |
PE DEPRECIATION Total including other intangible assets | 1 760.00 | | | 1 760.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 944.00 | 1 370.00 | | 15 944.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 5 820.00 | | | 5 820.00 |
6N Inventories and work in progress | 1 463.00 | | | 1 463.00 |
6T Receivables | 2 445.00 | | 2 445.00 | 2 445.00 |
7B Total provisions for depreciation | 23 935.00 | | 2 445.00 | 23 935.00 |
7C Grand total | 23 935.00 | | 2 445.00 | 23 935.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | | 2 445.00 | |
| |
| 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 | 13 416.00 | 13 416.00 | | 13 416.00 |
8D Social Security and Other Social Organizations | 932.00 | 932.00 | | 932.00 |
8E Income Taxes | 2 881.00 | 2 881.00 | | 2 881.00 |
8K Other liabilities (including liabilities related to repo transactions) | 621.00 | 621.00 | | 621.00 |
UL Receivables related to investments | 1 381 862.00 | 1 381 862.00 | | 1 381 862.00 |
UX Other trade receivables | 20 303.00 | 20 303.00 | | 20 303.00 |
VB VAT | 1 935.00 | 1 935.00 | | 1 935.00 |
VI Group and Associates | 706 462.00 | 706 462.00 | | 706 462.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 763.00 | 1 763.00 | | 1 763.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 888.00 | 888.00 | | 888.00 |
VS Prepaid expenses | 865.00 | 865.00 | | 865.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 405 854.00 | 1 405 854.00 | | 1 405 854.00 |
VW VAT | 1 987.00 | 1 987.00 | | 1 987.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 728 062.00 | 728 062.00 | | 728 062.00 |
