| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 15 137.00 | 15 137.00 | | 15 137.00 |
AN Land | 1 524.00 | | 1 524.00 | 1 524.00 |
AP Buildings | 2 714.00 | 2 714.00 | | 2 714.00 |
AT Other tangible assets | 140 637.00 | 140 637.00 | | 140 637.00 |
BB Receivables related to investments | 3 195 478.00 | | 3 195 478.00 | 3 195 478.00 |
BD Other fixed assets | 518.00 | | 518.00 | 518.00 |
BH Other financial assets | 1 140.00 | | 1 140.00 | 1 140.00 |
BJ TOTAL (I) | 11 700 491.00 | 3 846 987.00 | 7 853 504.00 | 11 700 491.00 |
BX Customers and related accounts | 532 165.00 | | 532 165.00 | 532 165.00 |
BZ Other receivables | 3 835 434.00 | | 3 835 434.00 | 3 835 434.00 |
CD Marketable securities | 3 900 000.00 | | 3 900 000.00 | 3 900 000.00 |
CF Cash and cash equivalents | 1 452 729.00 | | 1 452 729.00 | 1 452 729.00 |
CH Prepaid expenses | 2 910.00 | | 2 910.00 | 2 910.00 |
CJ TOTAL (II) | 9 723 238.00 | | 9 723 238.00 | 9 723 238.00 |
CO Grand total (0 to V) | 21 423 729.00 | 3 846 987.00 | 17 576 742.00 | 21 423 729.00 |
CU Other investments | 8 343 343.00 | 3 688 500.00 | 4 654 843.00 | 8 343 343.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 819 180.00 | 819 180.00 | | 819 180.00 |
DB Share, merger, contribution premiums, etc. | 989 651.00 | 989 651.00 | | 989 651.00 |
DD Legal reserve (1) | 81 918.00 | 81 918.00 | | 81 918.00 |
DG Other reserves | 11 596 592.00 | 11 124 648.00 | | 11 596 592.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -61 992.00 | 471 945.00 | | -61 992.00 |
DK Regulated provisions | 400.00 | | | 400.00 |
DL TOTAL (I) | 13 425 749.00 | 13 487 342.00 | | 13 425 749.00 |
DU Loans and Debts from Credit Institutions (3) | 562 500.00 | | | 562 500.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 871 959.00 | 2 985 761.00 | | 2 871 959.00 |
DX Trade payables and related accounts | 243 701.00 | 198 165.00 | | 243 701.00 |
DY Tax and social security liabilities | 472 834.00 | 371 233.00 | | 472 834.00 |
EC TOTAL (IV) | 4 150 993.00 | 3 555 160.00 | | 4 150 993.00 |
EE Grand total (I to V) | 17 576 742.00 | 17 042 501.00 | | 17 576 742.00 |
EG Accrued income and payables due within one year | 3 728 460.00 | 3 555 160.00 | | 3 728 460.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 952 064.00 | | 1 952 064.00 | 1 952 064.00 |
FJ Net sales | 1 952 064.00 | | 1 952 064.00 | 1 952 064.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 49.00 | |
FR Total operating income (I) | | | 1 952 113.00 | |
FW Other purchases and external expenses | | | 1 092 627.00 | |
FX Taxes, duties, and similar payments | | | 16 897.00 | |
FY Salaries and Wages | | | 663 137.00 | |
FZ Social Security Contributions | | | 81 606.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 1 854 269.00 | |
GG - OPERATING RESULT (I - II) | | | 97 844.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 321 847.00 | |
GO Net income from sales of marketable securities | | | 140 915.00 | |
GP Total financial income (V) | | | 462 762.00 | |
GQ Financial allocations to depreciation and provisions | | | 512 500.00 | |
GR Interest and similar expenses | | | 42 229.00 | |
GU Total financial expenses (VI) | | | 554 729.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -91 966.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 877.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 34 973.00 | | |
HE Exceptional expenses on management operations | | 80.00 | | |
HG Exceptional depreciation and provisions | 400.00 | | | 400.00 |
HH Total exceptional expenses (VIII) | 400.00 | 80.00 | | 400.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -400.00 | -80.00 | | -400.00 |
HK Income tax | 67 470.00 | 112 075.00 | | 67 470.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 414 875.00 | 2 923 421.00 | | 2 414 875.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 476 868.00 | 2 451 476.00 | | 2 476 868.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -61 992.00 | 471 945.00 | | -61 992.00 |
| |
| 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 | 10 647 676.00 | | 2 842 431.00 | 10 647 676.00 |
I3 DECREASES Total Financial Fixed Assets | 1 789 616.00 | | 11 540 480.00 | 1 789 616.00 |
I4 DECREASES Grand Total | 1 789 616.00 | | 11 700 491.00 | 1 789 616.00 |
IO DECREASES Total including other intangible assets | | | 15 137.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 144 875.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 137.00 | | | 15 137.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 144 875.00 | | | 144 875.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 487 664.00 | | 2 842 431.00 | 10 487 664.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 158 487.00 | | | 158 487.00 |
PE DEPRECIATION Total including other intangible assets | 15 137.00 | | | 15 137.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 143 350.00 | | | 143 350.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 400.00 | | |
7B Total provisions for depreciation | 3 176 000.00 | 512 500.00 | | 3 176 000.00 |
7C Grand total | 3 176 000.00 | 512 900.00 | | 3 176 000.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 512 500.00 | | |
UJ - Exceptional | | 400.00 | | |
| |
| 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 | 243 701.00 | 243 701.00 | | 243 701.00 |
8C Staff and Related Accounts | 287 522.00 | 287 522.00 | | 287 522.00 |
8D Social Security and Other Social Organizations | 75 554.00 | 75 554.00 | | 75 554.00 |
UL Receivables related to investments | 3 195 478.00 | | 3 195 478.00 | 3 195 478.00 |
UT Other financial assets | 1 140.00 | | 1 140.00 | 1 140.00 |
UX Other trade receivables | 532 165.00 | 532 165.00 | | 532 165.00 |
VB VAT | 32 483.00 | 32 483.00 | | 32 483.00 |
VC Group and associates | 3 392 112.00 | 3 392 112.00 | | 3 392 112.00 |
VH Loans with a maturity of more than one year at origin | 562 500.00 | 111 938.00 | 450 562.00 | 562 500.00 |
VI Group and Associates | 2 871 959.00 | 2 871 959.00 | | 2 871 959.00 |
VJ Loans taken out during the year | 562 500.00 | | | 562 500.00 |
VM Income taxes | 410 839.00 | 410 839.00 | | 410 839.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 550.00 | 3 550.00 | | 3 550.00 |
VS Prepaid expenses | 2 910.00 | 2 910.00 | | 2 910.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 567 127.00 | 4 370 509.00 | 3 196 618.00 | 7 567 127.00 |
VW VAT | 106 208.00 | 106 208.00 | | 106 208.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 150 993.00 | 3 700 432.00 | 450 562.00 | 4 150 993.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
