| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 7 239.00 | 1 872.00 | 5 367.00 | 7 239.00 |
BB Receivables related to investments | 312 202.00 | | 312 202.00 | 312 202.00 |
BH Other financial assets | 1 650.00 | | 1 650.00 | 1 650.00 |
BJ TOTAL (I) | 1 172 929.00 | 8 562.00 | 1 164 367.00 | 1 172 929.00 |
BX Customers and related accounts | 32 563.00 | | 32 563.00 | 32 563.00 |
BZ Other receivables | 40 521.00 | | 40 521.00 | 40 521.00 |
CF Cash and cash equivalents | 104 426.00 | | 104 426.00 | 104 426.00 |
CH Prepaid expenses | 775.00 | | 775.00 | 775.00 |
CJ TOTAL (II) | 178 285.00 | | 178 285.00 | 178 285.00 |
CO Grand total (0 to V) | 1 351 214.00 | 8 562.00 | 1 342 653.00 | 1 351 214.00 |
CU Other investments | 851 838.00 | 6 690.00 | 845 148.00 | 851 838.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 33 430.00 | 33 430.00 | | 33 430.00 |
DB Share, merger, contribution premiums, etc. | 202 370.00 | 202 370.00 | | 202 370.00 |
DD Legal reserve (1) | 3 343.00 | 3 343.00 | | 3 343.00 |
DG Other reserves | 656 876.00 | 568 261.00 | | 656 876.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 60 403.00 | 88 615.00 | | 60 403.00 |
DK Regulated provisions | 8 450.00 | 7 854.00 | | 8 450.00 |
DL TOTAL (I) | 964 872.00 | 903 873.00 | | 964 872.00 |
DU Loans and Debts from Credit Institutions (3) | 207 107.00 | 231 321.00 | | 207 107.00 |
DV Miscellaneous Loans and Financial Debts (4) | 153 281.00 | 100 163.00 | | 153 281.00 |
DX Trade payables and related accounts | 4 623.00 | 2 206.00 | | 4 623.00 |
DY Tax and social security liabilities | 11 841.00 | 11 515.00 | | 11 841.00 |
EA Other liabilities | 929.00 | | | 929.00 |
EC TOTAL (IV) | 377 780.00 | 345 205.00 | | 377 780.00 |
EE Grand total (I to V) | 1 342 653.00 | 1 249 078.00 | | 1 342 653.00 |
EG Accrued income and payables due within one year | 195 234.00 | 138 265.00 | | 195 234.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 167 675.00 | |
FJ Net sales | | | 167 675.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 940.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 173 617.00 | |
FW Other purchases and external expenses | | | 47 924.00 | |
FX Taxes, duties, and similar payments | | | 1 431.00 | |
FY Salaries and Wages | | | 113 640.00 | |
FZ Social Security Contributions | | | 10 291.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 580.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 174 872.00 | |
GG - OPERATING RESULT (I - II) | | | -1 255.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 79 139.00 | |
GK Income from other securities and fixed asset receivables | | | 4 700.00 | |
GL Other interest and similar income | | | 90.00 | |
GP Total financial income (V) | | | 83 929.00 | |
GQ Financial allocations to depreciation and provisions | | | 6 690.00 | |
GR Interest and similar expenses | | | 7 557.00 | |
GU Total financial expenses (VI) | | | 14 247.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 69 683.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 68 427.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 10 872.00 | | |
HD Total exceptional income (VII) | | 10 872.00 | | |
HG Exceptional depreciation and provisions | 596.00 | 1 196.00 | | 596.00 |
HH Total exceptional expenses (VIII) | 596.00 | 1 196.00 | | 596.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -596.00 | 9 676.00 | | -596.00 |
HK Income tax | 7 428.00 | 12 838.00 | | 7 428.00 |
HL TOTAL REVENUE (I + III + V + VII) | 257 546.00 | 282 667.00 | | 257 546.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 197 143.00 | 194 051.00 | | 197 143.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 60 403.00 | 88 615.00 | | 60 403.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 291.00 | 1 580.00 | | 291.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 291.00 | 1 580.00 | | 291.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 7 854.00 | 596.00 | | 7 854.00 |
7C Grand total | 7 854.00 | 596.00 | | 7 854.00 |
UJ - Exceptional | | 596.00 | | |
| |
| 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 | 4 623.00 | 4 623.00 | | 4 623.00 |
8K Other liabilities (including liabilities related to repo transactions) | 154 209.00 | 154 209.00 | | 154 209.00 |
UL Receivables related to investments | 312 202.00 | | 312 202.00 | 312 202.00 |
UT Other financial assets | 1 650.00 | | 1 650.00 | 1 650.00 |
UX Other trade receivables | 32 563.00 | 32 563.00 | | 32 563.00 |
VH Loans with a maturity of more than one year at origin | 207 107.00 | 24 561.00 | 73 229.00 | 207 107.00 |
VK Loans repaid during the year | 24 195.00 | | | 24 195.00 |
VP Miscellaneous | 40 521.00 | 40 521.00 | | 40 521.00 |
VQ Other Taxes, Duties, and Similar Debts | 11 841.00 | 11 841.00 | | 11 841.00 |
VS Prepaid expenses | 775.00 | 775.00 | | 775.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 387 712.00 | 73 859.00 | 313 852.00 | 387 712.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 377 780.00 | 195 234.00 | 73 229.00 | 377 780.00 |
