| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | | | | |
AT Other tangible assets | 1 053.00 | 960.00 | 94.00 | 1 053.00 |
BJ TOTAL (I) | 1 928 508.00 | 960.00 | 1 927 548.00 | 1 928 508.00 |
BX Customers and related accounts | 2 965.00 | | 2 965.00 | 2 965.00 |
BZ Other receivables | 233.00 | | 233.00 | 233.00 |
CF Cash and cash equivalents | 7 931.00 | | 7 931.00 | 7 931.00 |
CH Prepaid expenses | 718.00 | | 718.00 | 718.00 |
CJ TOTAL (II) | 11 847.00 | | 11 847.00 | 11 847.00 |
CO Grand total (0 to V) | 1 940 355.00 | 960.00 | 1 939 396.00 | 1 940 355.00 |
CS Evaluated investments - equity method | 1 927 455.00 | | 1 927 455.00 | 1 927 455.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 942 244.00 | 951 989.00 | | 942 244.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 82 079.00 | -9 746.00 | | 82 079.00 |
DL TOTAL (I) | 1 040 823.00 | 958 744.00 | | 1 040 823.00 |
DV Miscellaneous Loans and Financial Debts (4) | 878 947.00 | 888 707.00 | | 878 947.00 |
DX Trade payables and related accounts | 1 372.00 | 1 274.00 | | 1 372.00 |
DY Tax and social security liabilities | 18 254.00 | 9 535.00 | | 18 254.00 |
EC TOTAL (IV) | 898 573.00 | 899 517.00 | | 898 573.00 |
EE Grand total (I to V) | 1 939 396.00 | 1 858 261.00 | | 1 939 396.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 129 671.00 | |
FJ Net sales | | | 129 671.00 | |
FQ Other income | | | 3 374.00 | |
FR Total operating income (I) | | | 133 045.00 | |
FW Other purchases and external expenses | | | 15 240.00 | |
FX Taxes, duties, and similar payments | | | 1 682.00 | |
FY Salaries and Wages | | | 106 536.00 | |
GB Operating Expenses - Provisions | | | 351.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 123 810.00 | |
GG - OPERATING RESULT (I - II) | | | 9 235.00 | |
GP Total financial income (V) | | | 82 289.00 | |
GU Total financial expenses (VI) | | | 11 587.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 70 702.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 79 937.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 7 000.00 | | | 7 000.00 |
HH Total exceptional expenses (VIII) | | 116 045.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 000.00 | -116 045.00 | | 7 000.00 |
HK Income tax | 4 858.00 | -26 818.00 | | 4 858.00 |
HL TOTAL REVENUE (I + III + V + VII) | 222 334.00 | 213 283.00 | | 222 334.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 140 255.00 | 223 029.00 | | 140 255.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 82 079.00 | -9 746.00 | | 82 079.00 |
| |
| 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 | 1 809 178.00 | | 120 264.00 | 1 809 178.00 |
I3 DECREASES Total Financial Fixed Assets | | 934.00 | 1 927 455.00 | |
I4 DECREASES Grand Total | | 934.00 | 1 928 508.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 053.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 053.00 | | | 1 053.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 808 125.00 | | 120 264.00 | 1 808 125.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 609.00 | 351.00 | | 609.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 609.00 | 351.00 | | 609.00 |
| |
| 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 | 243 917.00 | 243 917.00 | | 243 917.00 |
8B Suppliers and Related Accounts | 1 372.00 | 1 372.00 | | 1 372.00 |
8D Social Security and Other Social Organizations | 18 254.00 | 18 254.00 | | 18 254.00 |
8K Other liabilities (including liabilities related to repo transactions) | 635 030.00 | 635 030.00 | | 635 030.00 |
UL Receivables related to investments | 246 207.00 | | 246 207.00 | 246 207.00 |
UX Other trade receivables | 2 965.00 | 2 965.00 | | 2 965.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 233.00 | 233.00 | | 233.00 |
VS Prepaid expenses | 718.00 | 718.00 | | 718.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 250 123.00 | 3 916.00 | 246 207.00 | 250 123.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 898 573.00 | 898 573.00 | | 898 573.00 |
