| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 720.00 | 3 720.00 | | 3 720.00 |
AJ Other Intangible Assets | 3 811.00 | | 3 811.00 | 3 811.00 |
AN Land | 45 735.00 | | 45 735.00 | 45 735.00 |
AP Buildings | 288 033.00 | 147 906.00 | 140 127.00 | 288 033.00 |
AT Other tangible assets | 10 403.00 | 9 757.00 | 645.00 | 10 403.00 |
BB Receivables related to investments | 1 724 221.00 | 303 178.00 | 1 421 043.00 | 1 724 221.00 |
BH Other financial assets | 520.00 | | 520.00 | 520.00 |
BJ TOTAL (I) | 3 460 553.00 | 547 726.00 | 2 912 827.00 | 3 460 553.00 |
BX Customers and related accounts | 21 210.00 | 12 231.00 | 8 979.00 | 21 210.00 |
BZ Other receivables | 29 081.00 | | 29 081.00 | 29 081.00 |
CD Marketable securities | 5 187 225.00 | | 5 187 225.00 | 5 187 225.00 |
CF Cash and cash equivalents | 48 265.00 | | 48 265.00 | 48 265.00 |
CH Prepaid expenses | 8 317.00 | | 8 317.00 | 8 317.00 |
CJ TOTAL (II) | 5 294 097.00 | 12 231.00 | 5 281 866.00 | 5 294 097.00 |
CO Grand total (0 to V) | 8 754 650.00 | 559 957.00 | 8 194 694.00 | 8 754 650.00 |
CR Shares due in more than one year | 6 078.00 | | | 6 078.00 |
CU Other investments | 1 384 111.00 | 83 164.00 | 1 300 947.00 | 1 384 111.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 762 245.00 | 762 245.00 | | 762 245.00 |
DD Legal reserve (1) | 76 225.00 | 76 225.00 | | 76 225.00 |
DG Other reserves | 6 395 926.00 | 6 597 195.00 | | 6 395 926.00 |
DH Retained earnings | | -101 627.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 257.00 | 122 358.00 | | 257.00 |
DL TOTAL (I) | 7 234 652.00 | 7 456 395.00 | | 7 234 652.00 |
DU Loans and Debts from Credit Institutions (3) | 110 646.00 | 225 822.00 | | 110 646.00 |
DV Miscellaneous Loans and Financial Debts (4) | 513 681.00 | 458 276.00 | | 513 681.00 |
DX Trade payables and related accounts | 64 224.00 | 54 032.00 | | 64 224.00 |
DY Tax and social security liabilities | 98 753.00 | 28 334.00 | | 98 753.00 |
EA Other liabilities | 172 738.00 | 117 362.00 | | 172 738.00 |
EC TOTAL (IV) | 960 042.00 | 883 826.00 | | 960 042.00 |
EE Grand total (I to V) | 8 194 694.00 | 8 340 221.00 | | 8 194 694.00 |
EG Accrued income and payables due within one year | 867 891.00 | 773 776.00 | | 867 891.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 596.00 | 96 525.00 | | 596.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 376 667.00 | | 376 667.00 | 376 667.00 |
FJ Net sales | 376 667.00 | | 376 667.00 | 376 667.00 |
FQ Other income | | | 21.00 | |
FR Total operating income (I) | | | 376 688.00 | |
FW Other purchases and external expenses | | | 161 955.00 | |
FX Taxes, duties, and similar payments | | | 25 161.00 | |
FY Salaries and Wages | | | 170 203.00 | |
FZ Social Security Contributions | | | 69 999.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 18 951.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 446 276.00 | |
GG - OPERATING RESULT (I - II) | | | -69 588.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 132 618.00 | |
GO Net income from sales of marketable securities | | | 14.00 | |
GP Total financial income (V) | | | 132 632.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 5 616.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | 5 616.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 127 016.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 57 428.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 5 400.00 | | |
HD Total exceptional income (VII) | | 5 400.00 | | |
HE Exceptional expenses on management operations | 19 380.00 | 79.00 | | 19 380.00 |
HH Total exceptional expenses (VIII) | 19 380.00 | 79.00 | | 19 380.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -19 380.00 | 5 321.00 | | -19 380.00 |
HK Income tax | 37 791.00 | 3 119.00 | | 37 791.00 |
HL TOTAL REVENUE (I + III + V + VII) | 509 320.00 | 526 969.00 | | 509 320.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 509 063.00 | 404 611.00 | | 509 063.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 257.00 | 122 358.00 | | 257.00 |
| |
| 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 | 3 359 948.00 | | 222 604.00 | 3 359 948.00 |
I3 DECREASES Total Financial Fixed Assets | | 122 000.00 | 3 108 851.00 | |
I4 DECREASES Grand Total | | 122 000.00 | 3 460 553.00 | |
IO DECREASES Total including other intangible assets | | | 7 531.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 344 170.00 | |
KD ACQUISITIONS Total including other intangible assets | 7 531.00 | | | 7 531.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 344 170.00 | | | 344 170.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 008 247.00 | | 222 604.00 | 3 008 247.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 142 433.00 | 18 951.00 | | 142 433.00 |
PE DEPRECIATION Total including other intangible assets | 3 720.00 | | | 3 720.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 138 713.00 | 18 951.00 | | 138 713.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 12 231.00 | | | 12 231.00 |
7B Total provisions for depreciation | 398 573.00 | | | 398 573.00 |
7C Grand total | 398 573.00 | | | 398 573.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 35 206.00 | 35 206.00 | | 35 206.00 |
8B Suppliers and Related Accounts | 64 224.00 | 64 224.00 | | 64 224.00 |
8C Staff and Related Accounts | 38 182.00 | 38 182.00 | | 38 182.00 |
8D Social Security and Other Social Organizations | 25 955.00 | 25 955.00 | | 25 955.00 |
8E Income Taxes | 22 950.00 | 22 950.00 | | 22 950.00 |
8K Other liabilities (including liabilities related to repo transactions) | 172 738.00 | 172 738.00 | | 172 738.00 |
UL Receivables related to investments | 1 724 221.00 | | 1 724 221.00 | 1 724 221.00 |
UT Other financial assets | 520.00 | | 520.00 | 520.00 |
UX Other trade receivables | 15 132.00 | 15 132.00 | | 15 132.00 |
UY Staff and related accounts | 1 400.00 | 1 400.00 | | 1 400.00 |
VA Doubtful or disputed receivables | 6 078.00 | | 6 078.00 | 6 078.00 |
VB VAT | 23 716.00 | 23 716.00 | | 23 716.00 |
VG Loans with a maturity of up to one year at origin | 596.00 | 596.00 | | 596.00 |
VH Loans with a maturity of more than one year at origin | 110 050.00 | 17 899.00 | 92 151.00 | 110 050.00 |
VI Group and Associates | 478 593.00 | 478 593.00 | | 478 593.00 |
VK Loans repaid during the year | 19 080.00 | | | 19 080.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 365.00 | 5 365.00 | | 5 365.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 965.00 | 3 965.00 | | 3 965.00 |
VS Prepaid expenses | 8 317.00 | 8 317.00 | | 8 317.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 783 348.00 | 52 529.00 | 1 730 819.00 | 1 783 348.00 |
VW VAT | 6 182.00 | 6 182.00 | | 6 182.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 960 042.00 | 867 891.00 | 92 151.00 | 960 042.00 |
