| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 3 209 615.00 | | 3 209 615.00 | 3 209 615.00 |
BB Receivables related to investments | 48 887.00 | 48 887.00 | | 48 887.00 |
BJ TOTAL (I) | 10 510 325.00 | 51 337.00 | 10 458 987.00 | 10 510 325.00 |
BX Customers and related accounts | | | 350 288.00 | |
BZ Other receivables | 92 932.00 | | 92 932.00 | 92 932.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 228 578.00 | | 228 578.00 | 228 578.00 |
CH Prepaid expenses | 187.00 | | 187.00 | 187.00 |
CJ TOTAL (II) | 321 699.00 | | 321 699.00 | 321 699.00 |
CO Grand total (0 to V) | 10 832 024.00 | 51 337.00 | 10 780 686.00 | 10 832 024.00 |
CP Shares due in less than one year | 48 887.00 | | | 48 887.00 |
CU Other investments | 7 251 822.00 | 2 450.00 | 7 249 372.00 | 7 251 822.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 125 000.00 | | | 1 125 000.00 |
DD Legal reserve (1) | 112 500.00 | | | 112 500.00 |
DG Other reserves | 6 282 180.00 | | | 6 282 180.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 792 622.00 | | | 792 622.00 |
DL TOTAL (I) | 8 312 303.00 | | | 8 312 303.00 |
DR TOTAL (IV) | 578 874.00 | 800 548.00 | | 578 874.00 |
DU Loans and Debts from Credit Institutions (3) | 2 029 418.00 | | | 2 029 418.00 |
DV Miscellaneous Loans and Financial Debts (4) | 32 121.00 | | | 32 121.00 |
DX Trade payables and related accounts | 9 934.00 | | | 9 934.00 |
DY Tax and social security liabilities | 63 552.00 | | | 63 552.00 |
EA Other liabilities | 333 356.00 | | | 333 356.00 |
EC TOTAL (IV) | 2 468 383.00 | | | 2 468 383.00 |
EE Grand total (I to V) | 10 780 686.00 | | | 10 780 686.00 |
EG Accrued income and payables due within one year | 1 084 812.00 | | | 1 084 812.00 |
P2 LIABILITIES - Gross Technical Reserves | 1 921 237.00 | 1 255 843.00 | | 1 921 237.00 |
P7 LIABILITIES - Retained Earnings | -26 776.00 | -30 243.00 | | -26 776.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 24 000.00 | | 24 000.00 | 24 000.00 |
FJ Net sales | 24 000.00 | | 24 000.00 | 24 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 24 001.00 | |
FW Other purchases and external expenses | | | 21 153.00 | |
FX Taxes, duties, and similar payments | | | 3 053.00 | |
FY Salaries and Wages | | | 18 000.00 | |
FZ Social Security Contributions | | | 8 577.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 075 537.00 | |
GE Other Expenses | | | 16.00 | |
GF Total Operating Expenses (II) | | | 50 800.00 | |
GG - OPERATING RESULT (I - II) | | | -26 799.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 919 856.00 | |
GM Reversals of provisions and transfers of expenses | | | 54 930.00 | |
GP Total financial income (V) | | | 974 786.00 | |
GQ Financial allocations to depreciation and provisions | | | 48 887.00 | |
GR Interest and similar expenses | | | 131 143.00 | |
GU Total financial expenses (VI) | | | 180 031.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 794 754.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 767 954.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 214 349.00 | -262 431.00 | | 214 349.00 |
HK Income tax | -24 668.00 | | | -24 668.00 |
HL TOTAL REVENUE (I + III + V + VII) | 998 787.00 | | | 998 787.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 206 164.00 | | | 206 164.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 792 622.00 | | | 792 622.00 |
R6 Group Income (Consolidated Net Income) | 1 924 864.00 | 1 295 796.00 | | 1 924 864.00 |
R7 Share of minority interests (Non-group income) | 3 627.00 | 39 953.00 | | 3 627.00 |
R8 Net income, group share (parent company share) | 1 921 237.00 | 1 255 843.00 | | 1 921 237.00 |
| |
| 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 | 10 516 368.00 | | 48 888.00 | 10 516 368.00 |
I3 DECREASES Total Financial Fixed Assets | | 54 930.00 | 7 300 710.00 | |
I4 DECREASES Grand Total | | 54 930.00 | 10 510 325.00 | |
IO DECREASES Total including other intangible assets | | | 3 209 615.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 209 615.00 | | | 3 209 615.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 306 753.00 | | 48 888.00 | 7 306 753.00 |
| |
| 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 | 26 232.00 | 26 232.00 | | 26 232.00 |
8B Suppliers and Related Accounts | 9 935.00 | 9 935.00 | | 9 935.00 |
8K Other liabilities (including liabilities related to repo transactions) | 339 246.00 | 339 246.00 | | 339 246.00 |
UL Receivables related to investments | 48 888.00 | 48 888.00 | | 48 888.00 |
VH Loans with a maturity of more than one year at origin | 2 029 419.00 | 645 848.00 | 1 383 571.00 | 2 029 419.00 |
VK Loans repaid during the year | 635 953.00 | | | 635 953.00 |
VP Miscellaneous | 92 933.00 | 92 933.00 | | 92 933.00 |
VQ Other Taxes, Duties, and Similar Debts | 63 553.00 | 63 553.00 | | 63 553.00 |
VS Prepaid expenses | 188.00 | 188.00 | | 188.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 142 008.00 | 142 008.00 | | 142 008.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 468 383.00 | 1 084 813.00 | 1 383 571.00 | 2 468 383.00 |
