| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 321.00 | 7 321.00 | | 7 321.00 |
AT Other tangible assets | 119 598.00 | 86 437.00 | 33 161.00 | 119 598.00 |
BH Other financial assets | 96 465.00 | | 96 465.00 | 96 465.00 |
BJ TOTAL (I) | 11 102 848.00 | 93 758.00 | 11 009 091.00 | 11 102 848.00 |
BT Goods | | | | |
BX Customers and related accounts | 24 033.00 | | 24 033.00 | 24 033.00 |
BZ Other receivables | 323 302.00 | | 323 302.00 | 323 302.00 |
CD Marketable securities | 600 000.00 | | 600 000.00 | 600 000.00 |
CF Cash and cash equivalents | 975 876.00 | | 975 876.00 | 975 876.00 |
CH Prepaid expenses | 8 303.00 | | 8 303.00 | 8 303.00 |
CJ TOTAL (II) | 1 931 515.00 | | 1 931 515.00 | 1 931 515.00 |
CO Grand total (0 to V) | 13 034 363.00 | 93 758.00 | 12 940 605.00 | 13 034 363.00 |
CR Shares due in more than one year | 321 000.00 | | | 321 000.00 |
CU Other investments | 10 879 464.00 | | 10 879 464.00 | 10 879 464.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 561 000.00 | 6 561 000.00 | | 6 561 000.00 |
DD Legal reserve (1) | 49 118.00 | 33 478.00 | | 49 118.00 |
DG Other reserves | 932 013.00 | 634 857.00 | | 932 013.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 409 757.00 | 312 797.00 | | 409 757.00 |
DK Regulated provisions | 64 609.00 | 43 073.00 | | 64 609.00 |
DL TOTAL (I) | 8 016 497.00 | 7 585 204.00 | | 8 016 497.00 |
DU Loans and Debts from Credit Institutions (3) | 1 185 470.00 | 1 551 161.00 | | 1 185 470.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 458 766.00 | 2 990 966.00 | | 3 458 766.00 |
DX Trade payables and related accounts | 50 988.00 | 31 740.00 | | 50 988.00 |
DY Tax and social security liabilities | 155 767.00 | 137 559.00 | | 155 767.00 |
EA Other liabilities | 73 118.00 | 28 031.00 | | 73 118.00 |
EC TOTAL (IV) | 4 924 109.00 | 4 739 457.00 | | 4 924 109.00 |
EE Grand total (I to V) | 12 940 605.00 | 12 324 661.00 | | 12 940 605.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 52 901.00 | | 52 901.00 | 52 901.00 |
FG Production sold - services | 1 502 778.00 | | 1 502 778.00 | 1 502 778.00 |
FJ Net sales | 1 555 679.00 | | 1 555 679.00 | 1 555 679.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 13 879.00 | |
FR Total operating income (I) | | | 1 569 558.00 | |
FS Purchases of goods (including customs duties) | | | 39 891.00 | |
FT Inventory change (goods) | | | 1 331.00 | |
FW Other purchases and external expenses | | | 650 029.00 | |
FX Taxes, duties, and similar payments | | | 20 798.00 | |
FY Salaries and Wages | | | 528 770.00 | |
FZ Social Security Contributions | | | 255 708.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 24 832.00 | |
GF Total Operating Expenses (II) | | | 1 521 357.00 | |
GG - OPERATING RESULT (I - II) | | | 48 201.00 | |
GH Attributed profit or transferred loss (III) | | | 13 233.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 401 720.00 | |
GL Other interest and similar income | | | 598.00 | |
GP Total financial income (V) | | | 402 319.00 | |
GR Interest and similar expenses | | | 28 037.00 | |
GU Total financial expenses (VI) | | | 28 037.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 374 281.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 435 715.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 151.00 | 5 515.00 | | 151.00 |
HD Total exceptional income (VII) | 151.00 | 5 515.00 | | 151.00 |
HE Exceptional expenses on management operations | 66.00 | 2.00 | | 66.00 |
HG Exceptional depreciation and provisions | 21 536.00 | 21 536.00 | | 21 536.00 |
HH Total exceptional expenses (VIII) | 21 603.00 | 21 539.00 | | 21 603.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -21 452.00 | -16 024.00 | | -21 452.00 |
HK Income tax | 4 507.00 | 1 965.00 | | 4 507.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 985 261.00 | 2 003 644.00 | | 1 985 261.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 575 505.00 | 1 690 848.00 | | 1 575 505.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 409 757.00 | 312 797.00 | | 409 757.00 |
| |
| 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 | 11 098 488.00 | | 4 360.00 | 11 098 488.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 975 929.00 | |
I4 DECREASES Grand Total | | | 11 102 848.00 | |
IO DECREASES Total including other intangible assets | | | 7 321.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 119 598.00 | |
KD ACQUISITIONS Total including other intangible assets | 7 321.00 | | | 7 321.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 115 238.00 | | 4 360.00 | 115 238.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 975 929.00 | | | 10 975 929.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 68 926.00 | 24 832.00 | | 68 926.00 |
PE DEPRECIATION Total including other intangible assets | 6 609.00 | 712.00 | | 6 609.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 62 316.00 | 24 120.00 | | 62 316.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 43 073.00 | 21 536.00 | | 43 073.00 |
7C Grand total | 43 073.00 | 21 536.00 | | 43 073.00 |
UJ - Exceptional | | 21 536.00 | | |
| |
| 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 | 58 965.00 | | 58 965.00 | 58 965.00 |
8B Suppliers and Related Accounts | 50 988.00 | 50 988.00 | | 50 988.00 |
8C Staff and Related Accounts | 53 590.00 | 53 590.00 | | 53 590.00 |
8D Social Security and Other Social Organizations | 64 232.00 | 64 232.00 | | 64 232.00 |
8E Income Taxes | 2 542.00 | 2 542.00 | | 2 542.00 |
8K Other liabilities (including liabilities related to repo transactions) | 73 118.00 | 73 118.00 | | 73 118.00 |
UT Other financial assets | 96 465.00 | | 96 465.00 | 96 465.00 |
UX Other trade receivables | 24 033.00 | 24 033.00 | | 24 033.00 |
UY Staff and related accounts | 16.00 | 16.00 | | 16.00 |
VB VAT | 1 506.00 | 1 506.00 | | 1 506.00 |
VC Group and associates | 321 000.00 | | 321 000.00 | 321 000.00 |
VG Loans with a maturity of up to one year at origin | 15 685.00 | 15 685.00 | | 15 685.00 |
VH Loans with a maturity of more than one year at origin | 1 169 785.00 | 404 667.00 | 765 118.00 | 1 169 785.00 |
VI Group and Associates | 3 399 801.00 | | | 3 399 801.00 |
VK Loans repaid during the year | 365 576.00 | | | 365 576.00 |
VQ Other Taxes, Duties, and Similar Debts | 14 407.00 | 14 407.00 | | 14 407.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 780.00 | 780.00 | | 780.00 |
VS Prepaid expenses | 8 303.00 | 8 303.00 | | 8 303.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 452 104.00 | 34 639.00 | 417 465.00 | 452 104.00 |
VW VAT | 20 995.00 | 20 995.00 | | 20 995.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 924 109.00 | 700 225.00 | 824 083.00 | 4 924 109.00 |
