| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 175 531.00 | 87 909.00 | 87 623.00 | 175 531.00 |
BB Receivables related to investments | 71 346.00 | | 71 346.00 | 71 346.00 |
BH Other financial assets | 2 280 054.00 | | 2 280 054.00 | 2 280 054.00 |
BJ TOTAL (I) | 6 484 699.00 | 87 909.00 | 6 396 790.00 | 6 484 699.00 |
BX Customers and related accounts | 71.00 | | 71.00 | 71.00 |
BZ Other receivables | 639 328.00 | | 639 328.00 | 639 328.00 |
CF Cash and cash equivalents | 257 938.00 | | 257 938.00 | 257 938.00 |
CH Prepaid expenses | 2 374.00 | | 2 374.00 | 2 374.00 |
CJ TOTAL (II) | 899 711.00 | | 899 711.00 | 899 711.00 |
CO Grand total (0 to V) | 7 384 410.00 | 87 909.00 | 7 296 501.00 | 7 384 410.00 |
CP Shares due in less than one year | 71 392.00 | | | 71 392.00 |
CU Other investments | 3 957 767.00 | | 3 957 767.00 | 3 957 767.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 67 510.00 | 67 510.00 | | 67 510.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DG Other reserves | 4 997 928.00 | 4 443 452.00 | | 4 997 928.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 713 770.00 | 635 488.00 | | 713 770.00 |
DL TOTAL (I) | 5 794 208.00 | 5 161 450.00 | | 5 794 208.00 |
DU Loans and Debts from Credit Institutions (3) | 1 296 260.00 | 1 819 569.00 | | 1 296 260.00 |
DV Miscellaneous Loans and Financial Debts (4) | 95 387.00 | 77 978.00 | | 95 387.00 |
DX Trade payables and related accounts | 2 249.00 | 3 527.00 | | 2 249.00 |
DY Tax and social security liabilities | 99 677.00 | 103 659.00 | | 99 677.00 |
EA Other liabilities | 8 721.00 | 25 523.00 | | 8 721.00 |
EC TOTAL (IV) | 1 502 293.00 | 2 030 256.00 | | 1 502 293.00 |
EE Grand total (I to V) | 7 296 501.00 | 7 191 705.00 | | 7 296 501.00 |
EG Accrued income and payables due within one year | 563 170.00 | 689 742.00 | | 563 170.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 267 000.00 | | 267 000.00 | 267 000.00 |
FJ Net sales | 267 000.00 | | 267 000.00 | 267 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 22 560.00 | |
FR Total operating income (I) | | | 289 560.00 | |
FW Other purchases and external expenses | | | 29 719.00 | |
FX Taxes, duties, and similar payments | | | 10 111.00 | |
FY Salaries and Wages | | | 148 752.00 | |
FZ Social Security Contributions | | | 96 195.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 35 106.00 | |
GE Other Expenses | | | 13.00 | |
GF Total Operating Expenses (II) | | | 319 897.00 | |
GG - OPERATING RESULT (I - II) | | | -30 337.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 819 152.00 | |
GK Income from other securities and fixed asset receivables | | | 328.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 819 481.00 | |
GR Interest and similar expenses | | | 43 001.00 | |
GU Total financial expenses (VI) | | | 43 001.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 776 480.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 746 143.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 92.00 | | | 92.00 |
HD Total exceptional income (VII) | 92.00 | | | 92.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 92.00 | | | 92.00 |
HK Income tax | 32 465.00 | 18 630.00 | | 32 465.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 109 133.00 | 1 036 395.00 | | 1 109 133.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 395 363.00 | 400 907.00 | | 395 363.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 713 770.00 | 635 488.00 | | 713 770.00 |
| |
| 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 | 6 483 719.00 | | 980.00 | 6 483 719.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 309 167.00 | |
I4 DECREASES Grand Total | | | 6 484 699.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 175 531.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 175 531.00 | | | 175 531.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 308 187.00 | | 980.00 | 6 308 187.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 52 802.00 | 35 106.00 | | 52 802.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 52 802.00 | 35 106.00 | | 52 802.00 |
| |
| 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 | 2 249.00 | 2 249.00 | | 2 249.00 |
8C Staff and Related Accounts | 12 783.00 | 12 783.00 | | 12 783.00 |
8D Social Security and Other Social Organizations | 13 448.00 | 13 448.00 | | 13 448.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 721.00 | 8 721.00 | | 8 721.00 |
UL Receivables related to investments | 71 346.00 | 71 346.00 | | 71 346.00 |
UT Other financial assets | 2 280 054.00 | 46.00 | 2 280 008.00 | 2 280 054.00 |
UX Other trade receivables | 71.00 | 71.00 | | 71.00 |
VC Group and associates | 605 789.00 | 605 789.00 | | 605 789.00 |
VG Loans with a maturity of up to one year at origin | 4 147.00 | 4 147.00 | | 4 147.00 |
VH Loans with a maturity of more than one year at origin | 1 292 113.00 | 352 990.00 | 939 123.00 | 1 292 113.00 |
VI Group and Associates | 95 387.00 | 95 387.00 | | 95 387.00 |
VK Loans repaid during the year | 522 276.00 | | | 522 276.00 |
VM Income taxes | 28 542.00 | 28 542.00 | | 28 542.00 |
VQ Other Taxes, Duties, and Similar Debts | 68 161.00 | 68 161.00 | | 68 161.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 997.00 | 4 997.00 | | 4 997.00 |
VS Prepaid expenses | 2 374.00 | 2 374.00 | | 2 374.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 993 173.00 | 713 165.00 | 2 280 008.00 | 2 993 173.00 |
VW VAT | 5 285.00 | 5 285.00 | | 5 285.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 502 293.00 | 563 170.00 | 939 123.00 | 1 502 293.00 |
