| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 26 401.00 | 21 160.00 | 5 241.00 | 26 401.00 |
BJ TOTAL (I) | 16 218 868.00 | 21 160.00 | 16 197 708.00 | 16 218 868.00 |
BZ Other receivables | 1 727 799.00 | | 1 727 799.00 | 1 727 799.00 |
CF Cash and cash equivalents | 36 422.00 | | 36 422.00 | 36 422.00 |
CJ TOTAL (II) | 1 764 221.00 | | 1 764 221.00 | 1 764 221.00 |
CO Grand total (0 to V) | 17 983 089.00 | 21 160.00 | 17 961 929.00 | 17 983 089.00 |
CU Other investments | 16 192 467.00 | | 16 192 467.00 | 16 192 467.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 981 225.00 | | | 5 981 225.00 |
DB Share, merger, contribution premiums, etc. | 9 893 620.00 | | | 9 893 620.00 |
DD Legal reserve (1) | 72 757.00 | | | 72 757.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 984 273.00 | | | 984 273.00 |
DL TOTAL (I) | 16 931 876.00 | | | 16 931 876.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 000 040.00 | | | 1 000 040.00 |
DX Trade payables and related accounts | 13 920.00 | | | 13 920.00 |
DY Tax and social security liabilities | 11 688.00 | | | 11 688.00 |
EA Other liabilities | 4 406.00 | | | 4 406.00 |
EC TOTAL (IV) | 1 030 054.00 | | | 1 030 054.00 |
EE Grand total (I to V) | 17 961 929.00 | | | 17 961 929.00 |
EG Accrued income and payables due within one year | 1 030 054.00 | | | 1 030 054.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 684.00 | |
FX Taxes, duties, and similar payments | | | 178.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 167.00 | |
GF Total Operating Expenses (II) | | | 11 029.00 | |
GG - OPERATING RESULT (I - II) | | | -11 029.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 000 000.00 | |
GK Income from other securities and fixed asset receivables | | | 6 990.00 | |
GP Total financial income (V) | | | 1 006 990.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 006 990.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 995 961.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 11 688.00 | | | 11 688.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 006 990.00 | | | 1 006 990.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 717.00 | | | 22 717.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 984 273.00 | | | 984 273.00 |
| |
| 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 | 16 218 868.00 | | | 16 218 868.00 |
I3 DECREASES Total Financial Fixed Assets | | | 16 192 467.00 | |
I4 DECREASES Grand Total | | | 16 218 868.00 | |
IO DECREASES Total including other intangible assets | | | 26 401.00 | |
KD ACQUISITIONS Total including other intangible assets | 26 401.00 | | | 26 401.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 16 192 467.00 | | | 16 192 467.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 362.00 | 798.00 | | 20 362.00 |
PE DEPRECIATION Total including other intangible assets | 20 362.00 | 798.00 | | 20 362.00 |
| |
| 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 | 13 920.00 | 13 920.00 | | 13 920.00 |
8E Income Taxes | 11 688.00 | 11 688.00 | | 11 688.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 406.00 | 4 406.00 | | 4 406.00 |
VB VAT | 18 021.00 | 18 021.00 | | 18 021.00 |
VC Group and associates | 1 709 778.00 | 1 709 778.00 | | 1 709 778.00 |
VI Group and Associates | 1 000 040.00 | 1 000 040.00 | | 1 000 040.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 727 799.00 | 1 727 799.00 | | 1 727 799.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 030 054.00 | 1 030 054.00 | | 1 030 054.00 |
