| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 600.00 | | 600.00 | 600.00 |
BH Other financial assets | 4 823 308.00 | | 4 823 308.00 | 4 823 308.00 |
BJ TOTAL (I) | 38 483 736.00 | | 38 483 736.00 | 38 483 736.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 14 840.00 | | 14 840.00 | 14 840.00 |
CJ TOTAL (II) | 14 840.00 | | 14 840.00 | 14 840.00 |
CO Grand total (0 to V) | 38 498 576.00 | | 38 498 576.00 | 38 498 576.00 |
CU Other investments | 33 659 827.00 | | 33 659 827.00 | 33 659 827.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 14 076 829.00 | 14 076 829.00 | | 14 076 829.00 |
DB Share, merger, contribution premiums, etc. | 6 382 834.00 | 6 382 834.00 | | 6 382 834.00 |
DD Legal reserve (1) | 1 407 683.00 | 1 407 683.00 | | 1 407 683.00 |
DG Other reserves | 7 271 412.00 | 7 271 412.00 | | 7 271 412.00 |
DH Retained earnings | 3 176 286.00 | 3 294 405.00 | | 3 176 286.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 980 757.00 | 5 881 881.00 | | 5 980 757.00 |
DL TOTAL (I) | 38 295 803.00 | 38 315 046.00 | | 38 295 803.00 |
DU Loans and Debts from Credit Institutions (3) | 25 674.00 | 56 362.00 | | 25 674.00 |
DX Trade payables and related accounts | 6 180.00 | 5 915.00 | | 6 180.00 |
DY Tax and social security liabilities | | 4 727.00 | | |
EA Other liabilities | 170 917.00 | 101 917.00 | | 170 917.00 |
EC TOTAL (IV) | 202 772.00 | 168 922.00 | | 202 772.00 |
EE Grand total (I to V) | 38 498 576.00 | 38 483 968.00 | | 38 498 576.00 |
EG Accrued income and payables due within one year | 202 772.00 | 168 922.00 | | 202 772.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 25 674.00 | 56 362.00 | | 25 674.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 077.00 | |
FX Taxes, duties, and similar payments | | | 1 544.00 | |
FZ Social Security Contributions | | | 2 946.00 | |
GF Total Operating Expenses (II) | | | 11 568.00 | |
GG - OPERATING RESULT (I - II) | | | -11 568.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 6 075 000.00 | |
GP Total financial income (V) | | | 6 075 000.00 | |
GR Interest and similar expenses | | | 1 199.00 | |
GU Total financial expenses (VI) | | | 1 199.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 073 800.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 062 232.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 81 475.00 | 178 315.00 | | 81 475.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 075 000.00 | 6 075 000.00 | | 6 075 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 94 242.00 | 193 118.00 | | 94 242.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 980 757.00 | 5 881 881.00 | | 5 980 757.00 |
| |
| 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 | 38 515 450.00 | | | 38 515 450.00 |
I3 DECREASES Total Financial Fixed Assets | | | 38 483 736.00 | |
I4 DECREASES Grand Total | | 31 714.00 | 38 483 736.00 | |
IO DECREASES Total including other intangible assets | | 29 394.00 | | |
IY DECREASES Total Tangible Fixed Assets | | 2 320.00 | | |
KD ACQUISITIONS Total including other intangible assets | 29 394.00 | | | 29 394.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 320.00 | | | 2 320.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 38 483 736.00 | | | 38 483 736.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 31 714.00 | | 31 714.00 | 31 714.00 |
PE DEPRECIATION Total including other intangible assets | 29 394.00 | | 29 394.00 | 29 394.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 320.00 | | 2 320.00 | 2 320.00 |
| |
| 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 | 6 180.00 | 6 180.00 | | 6 180.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 917.00 | 1 917.00 | | 1 917.00 |
UT Other financial assets | 4 823 308.00 | | 4 823 308.00 | 4 823 308.00 |
VG Loans with a maturity of up to one year at origin | 25 674.00 | 25 674.00 | | 25 674.00 |
VI Group and Associates | 169 000.00 | 169 000.00 | | 169 000.00 |
VM Income taxes | 14 840.00 | 14 840.00 | | 14 840.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 838 148.00 | 14 840.00 | 4 823 308.00 | 4 838 148.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 202 772.00 | 202 772.00 | | 202 772.00 |
| |
| 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 | 1 398.00 | 1 440.00 | | 1 398.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 592.00 | 5 518.00 | | 5 592.00 |
ST Other accounts | 485.00 | 427.00 | | 485.00 |
XQ Rental, rental and co-ownership charges | 1 000.00 | 1 000.00 | | 1 000.00 |
YW Business tax | 146.00 | 144.00 | | 146.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 544.00 | 1 584.00 | | 1 544.00 |
ZE Dividends | 6 000 000.00 | | | 6 000 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 077.00 | 6 946.00 | | 7 077.00 |
