| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | 23 138.00 | |
BB Receivables related to investments | | | 145 452.00 | |
BD Other fixed assets | | | -7 100.00 | |
BJ TOTAL (I) | | | 5 225 319.00 | |
BX Customers and related accounts | | | 35 565.00 | |
BZ Other receivables | | | 182 276.00 | |
CD Marketable securities | | | 446 328.00 | |
CF Cash and cash equivalents | | | 61 383.00 | |
CH Prepaid expenses | | | 1 063.00 | |
CJ TOTAL (II) | | | 726 615.00 | |
CO Grand total (0 to V) | | | 5 951 933.00 | |
CS Evaluated investments - equity method | | | 5 063 829.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 515 882.00 | 5 515 882.00 | | 5 515 882.00 |
DB Share, merger, contribution premiums, etc. | 41 218.00 | 41 218.00 | | 41 218.00 |
DD Legal reserve (1) | 23 425.00 | 21 309.00 | | 23 425.00 |
DG Other reserves | 11 026.00 | 11 026.00 | | 11 026.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 137 027.00 | 42 326.00 | | 137 027.00 |
DL TOTAL (I) | 5 728 578.00 | 5 631 761.00 | | 5 728 578.00 |
DV Miscellaneous Loans and Financial Debts (4) | 192 604.00 | 201 446.00 | | 192 604.00 |
DX Trade payables and related accounts | 10 720.00 | 4 962.00 | | 10 720.00 |
DY Tax and social security liabilities | 20 031.00 | 18 160.00 | | 20 031.00 |
EC TOTAL (IV) | 223 355.00 | 224 568.00 | | 223 355.00 |
EE Grand total (I to V) | 5 951 933.00 | 5 856 329.00 | | 5 951 933.00 |
EG Accrued income and payables due within one year | 223 355.00 | 224 568.00 | | 223 355.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 105 570.00 | |
FJ Net sales | | | 105 570.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 027.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 108 603.00 | |
FW Other purchases and external expenses | | | 25 042.00 | |
FX Taxes, duties, and similar payments | | | 2 278.00 | |
FY Salaries and Wages | | | 47 550.00 | |
FZ Social Security Contributions | | | 16 541.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 088.00 | |
GB Operating Expenses - Provisions | | | 10 000.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 110 501.00 | |
GG - OPERATING RESULT (I - II) | | | -1 899.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 127 995.00 | |
GL Other interest and similar income | | | 6 722.00 | |
GP Total financial income (V) | | | 134 717.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 134 717.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 132 818.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 8 000.00 | | | 8 000.00 |
HD Total exceptional income (VII) | 8 000.00 | | | 8 000.00 |
HE Exceptional expenses on management operations | | 450.00 | | |
HF Exceptional expenses on capital transactions | 582.00 | | | 582.00 |
HH Total exceptional expenses (VIII) | 582.00 | 450.00 | | 582.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 418.00 | -450.00 | | 7 418.00 |
HK Income tax | 3 209.00 | 752.00 | | 3 209.00 |
HL TOTAL REVENUE (I + III + V + VII) | 251 319.00 | 150 367.00 | | 251 319.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 114 292.00 | 108 041.00 | | 114 292.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 137 027.00 | 42 326.00 | | 137 027.00 |
| |
| 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 | 5 352 560.00 | | 32 604.00 | 5 352 560.00 |
I3 DECREASES Total Financial Fixed Assets | | 81 760.00 | 5 219 280.00 | |
I4 DECREASES Grand Total | | 117 135.00 | 5 268 029.00 | |
IO DECREASES Total including other intangible assets | | | 1 720.00 | |
IY DECREASES Total Tangible Fixed Assets | | 35 375.00 | 47 029.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 720.00 | | | 1 720.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 55 617.00 | | 26 786.00 | 55 617.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 295 223.00 | | 5 817.00 | 5 295 223.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 51 316.00 | 9 087.00 | 34 793.00 | 51 316.00 |
PE DEPRECIATION Total including other intangible assets | 1 720.00 | | | 1 720.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 49 596.00 | 9 087.00 | 34 793.00 | 49 596.00 |
| |
| 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 | 10 720.00 | 10 720.00 | | 10 720.00 |
8D Social Security and Other Social Organizations | 3 796.00 | 3 796.00 | | 3 796.00 |
8E Income Taxes | 3 209.00 | 3 209.00 | | 3 209.00 |
UL Receivables related to investments | 155 451.00 | | 155 451.00 | 155 451.00 |
UX Other trade receivables | 29 825.00 | 29 825.00 | | 29 825.00 |
VA Doubtful or disputed receivables | 34 437.00 | 34 437.00 | | 34 437.00 |
VB VAT | 1 737.00 | 1 737.00 | | 1 737.00 |
VC Group and associates | 70 000.00 | 70 000.00 | | 70 000.00 |
VI Group and Associates | 192 603.00 | 192 603.00 | | 192 603.00 |
VQ Other Taxes, Duties, and Similar Debts | 862.00 | 862.00 | | 862.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 110 539.00 | 110 539.00 | | 110 539.00 |
VS Prepaid expenses | 1 062.00 | 1 062.00 | | 1 062.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 403 053.00 | 247 601.00 | 155 451.00 | 403 053.00 |
VW VAT | 12 162.00 | 12 162.00 | | 12 162.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 223 354.00 | 223 354.00 | | 223 354.00 |
