| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 460.00 | 1 460.00 | | 1 460.00 |
AH Goodwill | 21 420.00 | | 21 420.00 | 21 420.00 |
AR Technical installations, industrial equipment and tools | 1 287.00 | 1 287.00 | | 1 287.00 |
AT Other tangible assets | 4 366.00 | 4 366.00 | | 4 366.00 |
BB Receivables related to investments | 116 860.00 | | 116 860.00 | 116 860.00 |
BH Other financial assets | 300.00 | | 300.00 | 300.00 |
BJ TOTAL (I) | 340 825.00 | 151 544.00 | 189 281.00 | 340 825.00 |
BX Customers and related accounts | 5 955.00 | | 5 955.00 | 5 955.00 |
BZ Other receivables | 748.00 | | 748.00 | 748.00 |
CD Marketable securities | 324.00 | | 324.00 | 324.00 |
CF Cash and cash equivalents | 8 507.00 | | 8 507.00 | 8 507.00 |
CJ TOTAL (II) | 15 535.00 | | 15 535.00 | 15 535.00 |
CO Grand total (0 to V) | 356 361.00 | 151 544.00 | 204 816.00 | 356 361.00 |
CS Evaluated investments - equity method | 195 130.00 | 144 430.00 | 50 700.00 | 195 130.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 191 492.00 | 191 492.00 | | 191 492.00 |
DH Retained earnings | -70 101.00 | -69 320.00 | | -70 101.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 960.00 | -781.00 | | 8 960.00 |
DL TOTAL (I) | 138 601.00 | 129 641.00 | | 138 601.00 |
DV Miscellaneous Loans and Financial Debts (4) | 33 050.00 | 73 506.00 | | 33 050.00 |
DX Trade payables and related accounts | 6 845.00 | 4 733.00 | | 6 845.00 |
DY Tax and social security liabilities | 26 318.00 | 33 834.00 | | 26 318.00 |
EC TOTAL (IV) | 66 214.00 | 112 073.00 | | 66 214.00 |
EE Grand total (I to V) | 204 816.00 | 241 714.00 | | 204 816.00 |
EG Accrued income and payables due within one year | 66 214.00 | 112 073.00 | | 66 214.00 |
EI Including equity loans | 33 050.00 | | | 33 050.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 101 140.00 | |
FJ Net sales | | | 101 140.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 101 142.00 | |
FU Purchases of raw materials and other supplies | | | 9 107.00 | |
FW Other purchases and external expenses | | | 48 114.00 | |
FX Taxes, duties, and similar payments | | | 1 005.00 | |
FY Salaries and Wages | | | 46 796.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 332.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 105 356.00 | |
GG - OPERATING RESULT (I - II) | | | -4 214.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 383.00 | |
GL Other interest and similar income | | | 1 847.00 | |
GM Reversals of provisions and transfers of expenses | | | 7 242.00 | |
GP Total financial income (V) | | | 14 472.00 | |
GQ Financial allocations to depreciation and provisions | | | 400.00 | |
GR Interest and similar expenses | | | 424.00 | |
GU Total financial expenses (VI) | | | 824.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 13 647.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 434.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 473.00 | 18.00 | | 473.00 |
HL TOTAL REVENUE (I + III + V + VII) | 115 613.00 | 115 662.00 | | 115 613.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 106 653.00 | 116 443.00 | | 106 653.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 961.00 | -781.00 | | 8 961.00 |
| |
| 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 | 223 965.00 | | | 223 965.00 |
I3 DECREASES Total Financial Fixed Assets | | | 195 430.00 | |
I4 DECREASES Grand Total | | | 223 965.00 | |
IO DECREASES Total including other intangible assets | | | 22 880.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 654.00 | |
KD ACQUISITIONS Total including other intangible assets | 22 880.00 | | | 22 880.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 654.00 | | | 5 654.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 195 430.00 | | | 195 430.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 782.00 | 332.00 | | 6 782.00 |
PE DEPRECIATION Total including other intangible assets | 1 460.00 | | | 1 460.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 322.00 | 332.00 | | 5 322.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 151 272.00 | 400.00 | 7 242.00 | 151 272.00 |
7C Grand total | 151 272.00 | 400.00 | 7 242.00 | 151 272.00 |
9U on fixed assets – equity investments | | | | |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UG - Financial | | 400.00 | 7 242.00 | |
| |
| 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 | 6 846.00 | 6 846.00 | | 6 846.00 |
8E Income Taxes | 19 075.00 | 19 075.00 | | 19 075.00 |
UL Receivables related to investments | 116 861.00 | | 116 861.00 | 116 861.00 |
UP Loans | 300.00 | | 300.00 | 300.00 |
UX Other trade receivables | 5 955.00 | 5 955.00 | | 5 955.00 |
VB VAT | 749.00 | 749.00 | | 749.00 |
VI Group and Associates | 33 050.00 | 33 050.00 | | 33 050.00 |
VQ Other Taxes, Duties, and Similar Debts | 417.00 | 417.00 | | 417.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 123 865.00 | 6 704.00 | 117 161.00 | 123 865.00 |
VW VAT | 6 354.00 | 6 354.00 | | 6 354.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 66 215.00 | 66 215.00 | | 66 215.00 |
