| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 405.00 | 3 405.00 | | 3 405.00 |
AR Technical installations, industrial equipment and tools | 2 786.00 | 523.00 | 2 263.00 | 2 786.00 |
AT Other tangible assets | 37 477.00 | 21 234.00 | 16 244.00 | 37 477.00 |
BB Receivables related to investments | | | | |
BH Other financial assets | 41 000.00 | | 41 000.00 | 41 000.00 |
BJ TOTAL (I) | 3 902 081.00 | 25 162.00 | 3 876 919.00 | 3 902 081.00 |
BX Customers and related accounts | 25 231.00 | | 25 231.00 | 25 231.00 |
BZ Other receivables | 18 518.00 | | 18 518.00 | 18 518.00 |
CF Cash and cash equivalents | 3 433.00 | | 3 433.00 | 3 433.00 |
CH Prepaid expenses | 2 493.00 | | 2 493.00 | 2 493.00 |
CJ TOTAL (II) | 49 676.00 | | 49 676.00 | 49 676.00 |
CO Grand total (0 to V) | 3 951 757.00 | 25 162.00 | 3 926 595.00 | 3 951 757.00 |
CU Other investments | 3 817 413.00 | | 3 817 413.00 | 3 817 413.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 206 000.00 | 200 000.00 | | 206 000.00 |
DB Share, merger, contribution premiums, etc. | 69 000.00 | | | 69 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DG Other reserves | 616 537.00 | 458 939.00 | | 616 537.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 549 410.00 | 167 898.00 | | 549 410.00 |
DK Regulated provisions | 81 057.00 | 55 899.00 | | 81 057.00 |
DL TOTAL (I) | 1 542 004.00 | 902 736.00 | | 1 542 004.00 |
DU Loans and Debts from Credit Institutions (3) | 1 975 998.00 | 642 749.00 | | 1 975 998.00 |
DV Miscellaneous Loans and Financial Debts (4) | 342 718.00 | 402 620.00 | | 342 718.00 |
DX Trade payables and related accounts | 10 051.00 | 15 086.00 | | 10 051.00 |
DY Tax and social security liabilities | 41 319.00 | 52 133.00 | | 41 319.00 |
EA Other liabilities | 14 503.00 | | | 14 503.00 |
EC TOTAL (IV) | 2 384 591.00 | 1 112 587.00 | | 2 384 591.00 |
EE Grand total (I to V) | 3 926 595.00 | 2 015 324.00 | | 3 926 595.00 |
EG Accrued income and payables due within one year | 956 014.00 | 243 285.00 | | 956 014.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 420 650.00 | |
FJ Net sales | | | 420 650.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 22 429.00 | |
FQ Other income | | | 15.00 | |
FR Total operating income (I) | | | 443 095.00 | |
FW Other purchases and external expenses | | | 79 154.00 | |
FX Taxes, duties, and similar payments | | | 1 542.00 | |
FY Salaries and Wages | | | 307 701.00 | |
FZ Social Security Contributions | | | 36 599.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 900.00 | |
GE Other Expenses | | | 113.00 | |
GF Total Operating Expenses (II) | | | 432 010.00 | |
GG - OPERATING RESULT (I - II) | | | 11 084.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 585 000.00 | |
GP Total financial income (V) | | | 585 000.00 | |
GR Interest and similar expenses | | | 22 047.00 | |
GU Total financial expenses (VI) | | | 22 047.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 562 953.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 574 037.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 531.00 | | | 531.00 |
HD Total exceptional income (VII) | 531.00 | | | 531.00 |
HE Exceptional expenses on management operations | | 63.00 | | |
HG Exceptional depreciation and provisions | 25 158.00 | 15 005.00 | | 25 158.00 |
HH Total exceptional expenses (VIII) | 25 158.00 | 15 068.00 | | 25 158.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -24 627.00 | -15 068.00 | | -24 627.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 028 625.00 | 609 654.00 | | 1 028 625.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 479 216.00 | 441 755.00 | | 479 216.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 549 410.00 | 167 898.00 | | 549 410.00 |
| |
| 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 | 1 995 386.00 | | 1 931 695.00 | 1 995 386.00 |
I3 DECREASES Total Financial Fixed Assets | | 25 000.00 | 3 858 413.00 | |
I4 DECREASES Grand Total | | 25 000.00 | 3 902 081.00 | |
IO DECREASES Total including other intangible assets | | | 3 405.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 40 264.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 405.00 | | | 3 405.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 22 806.00 | | 17 458.00 | 22 806.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 969 176.00 | | 1 914 237.00 | 1 969 176.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 18 262.00 | 6 900.00 | | 18 262.00 |
PE DEPRECIATION Total including other intangible assets | 3 405.00 | | | 3 405.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 857.00 | 6 900.00 | | 14 857.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 55 899.00 | 25 158.00 | | 55 899.00 |
7C Grand total | 55 899.00 | 25 158.00 | | 55 899.00 |
UJ - Exceptional | | 25 158.00 | | |
| |
| 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 | 341 498.00 | 81 498.00 | 260 000.00 | 341 498.00 |
8B Suppliers and Related Accounts | 10 051.00 | 10 051.00 | | 10 051.00 |
8D Social Security and Other Social Organizations | 41 319.00 | 41 319.00 | | 41 319.00 |
8K Other liabilities (including liabilities related to repo transactions) | 14 503.00 | 14 503.00 | | 14 503.00 |
UT Other financial assets | 41 000.00 | | 41 000.00 | 41 000.00 |
UX Other trade receivables | 25 231.00 | 25 231.00 | | 25 231.00 |
VH Loans with a maturity of more than one year at origin | 1 975 998.00 | 807 421.00 | 946 320.00 | 1 975 998.00 |
VI Group and Associates | 1 220.00 | 1 220.00 | | 1 220.00 |
VJ Loans taken out during the year | 1 619 000.00 | | | 1 619 000.00 |
VK Loans repaid during the year | 349 247.00 | | | 349 247.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 18 518.00 | 18 518.00 | | 18 518.00 |
VS Prepaid expenses | 2 493.00 | 2 493.00 | | 2 493.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 87 243.00 | 46 243.00 | 41 000.00 | 87 243.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 384 591.00 | 956 014.00 | 1 206 320.00 | 2 384 591.00 |
