| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 35 761.00 | 35 761.00 | | 35 761.00 |
AH Goodwill | 29 544.00 | | 29 544.00 | 29 544.00 |
AR Technical installations, industrial equipment and tools | 555.00 | 555.00 | | 555.00 |
AT Other tangible assets | 23 283.00 | 23 283.00 | | 23 283.00 |
BF Loans | 243 000.00 | | 243 000.00 | 243 000.00 |
BH Other financial assets | | | 7.00 | |
BJ TOTAL (I) | 3 854 650.00 | 59 599.00 | 3 795 051.00 | 3 854 650.00 |
BX Customers and related accounts | 29 740.00 | | 29 740.00 | 29 740.00 |
BZ Other receivables | 5 976 144.00 | | 5 976 144.00 | 5 976 144.00 |
CF Cash and cash equivalents | 10 012.00 | | 10 012.00 | 10 012.00 |
CH Prepaid expenses | 23 509.00 | | 23 509.00 | 23 509.00 |
CJ TOTAL (II) | 6 039 405.00 | | 6 039 405.00 | 6 039 405.00 |
CO Grand total (0 to V) | 9 894 055.00 | 59 599.00 | 9 834 456.00 | 9 894 055.00 |
CP Shares due in less than one year | 243 000.00 | | | 243 000.00 |
CU Other investments | 3 522 507.00 | | 3 522 507.00 | 3 522 507.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 530 000.00 | 1 530 000.00 | | 1 530 000.00 |
DD Legal reserve (1) | 139 736.00 | 138 784.00 | | 139 736.00 |
DH Retained earnings | 615 698.00 | 2 397 619.00 | | 615 698.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 111.00 | 19 031.00 | | 15 111.00 |
DL TOTAL (I) | 2 300 545.00 | 4 085 434.00 | | 2 300 545.00 |
DU Loans and Debts from Credit Institutions (3) | 3 534 991.00 | 3 937 816.00 | | 3 534 991.00 |
DV Miscellaneous Loans and Financial Debts (4) | 701 468.00 | 833 461.00 | | 701 468.00 |
DX Trade payables and related accounts | 99 706.00 | 171 843.00 | | 99 706.00 |
DY Tax and social security liabilities | 33 984.00 | 38 871.00 | | 33 984.00 |
EA Other liabilities | 1 456 106.00 | 1 328 024.00 | | 1 456 106.00 |
EC TOTAL (IV) | 5 826 255.00 | 6 310 014.00 | | 5 826 255.00 |
EE Grand total (I to V) | 8 126 800.00 | 10 395 448.00 | | 8 126 800.00 |
EG Accrued income and payables due within one year | 2 756 498.00 | 2 776 872.00 | | 2 756 498.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 87 562.00 | | | 87 562.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 12 500.00 | | 12 500.00 | 12 500.00 |
FJ Net sales | 12 500.00 | | 12 500.00 | 12 500.00 |
FQ Other income | | | 88.00 | |
FR Total operating income (I) | | | 12 588.00 | |
FW Other purchases and external expenses | | | 51 841.00 | |
FX Taxes, duties, and similar payments | | | | |
FZ Social Security Contributions | | | 14 963.00 | |
GE Other Expenses | | | 150.00 | |
GF Total Operating Expenses (II) | | | 66 954.00 | |
GG - OPERATING RESULT (I - II) | | | -54 367.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 142 423.00 | |
GP Total financial income (V) | | | 142 423.00 | |
GR Interest and similar expenses | | | 113 045.00 | |
GU Total financial expenses (VI) | | | 113 045.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 29 378.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -24 989.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 40 100.00 | | | 40 100.00 |
HB Exceptional income from capital transactions | | 2.00 | | |
HD Total exceptional income (VII) | 40 100.00 | 2.00 | | 40 100.00 |
HF Exceptional expenses on capital transactions | | 2.00 | | |
HH Total exceptional expenses (VIII) | | 2.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 40 100.00 | | | 40 100.00 |
HL TOTAL REVENUE (I + III + V + VII) | 195 110.00 | 145 803.00 | | 195 110.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 179 999.00 | 126 772.00 | | 179 999.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 111.00 | 19 031.00 | | 15 111.00 |
| |
| 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 | 4 769 350.00 | | | 4 769 350.00 |
I3 DECREASES Total Financial Fixed Assets | | 914 700.00 | 3 765 507.00 | |
I4 DECREASES Grand Total | | 914 700.00 | 3 854 650.00 | |
IO DECREASES Total including other intangible assets | | | 65 305.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 838.00 | |
KD ACQUISITIONS Total including other intangible assets | 65 305.00 | | | 65 305.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 838.00 | | | 23 838.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 680 207.00 | | | 4 680 207.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 59 599.00 | | | 59 599.00 |
PE DEPRECIATION Total including other intangible assets | 35 761.00 | | | 35 761.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 23 838.00 | | | 23 838.00 |
| |
| 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 | 6 319.00 | 6 319.00 | | 6 319.00 |
8B Suppliers and Related Accounts | 99 706.00 | 99 706.00 | | 99 706.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 456 106.00 | 1 456 106.00 | | 1 456 106.00 |
UP Loans | 243 000.00 | 243 000.00 | | 243 000.00 |
UX Other trade receivables | 29 740.00 | 29 740.00 | | 29 740.00 |
VB VAT | 10 400.00 | 10 400.00 | | 10 400.00 |
VC Group and associates | 3 254 710.00 | 3 254 710.00 | | 3 254 710.00 |
VG Loans with a maturity of up to one year at origin | 87 562.00 | 87 562.00 | | 87 562.00 |
VH Loans with a maturity of more than one year at origin | 3 447 429.00 | 377 672.00 | 2 812 615.00 | 3 447 429.00 |
VI Group and Associates | 695 149.00 | 695 149.00 | | 695 149.00 |
VK Loans repaid during the year | 402 720.00 | | | 402 720.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 003 379.00 | 1 003 379.00 | | 1 003 379.00 |
VS Prepaid expenses | 23 509.00 | 23 509.00 | | 23 509.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 564 738.00 | 4 564 738.00 | | 4 564 738.00 |
VW VAT | 33 984.00 | 33 984.00 | | 33 984.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 826 255.00 | 2 756 498.00 | 2 812 615.00 | 5 826 255.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | | 705.00 | | |
SS Intermediary remuneration and fees (excluding retrocessions) | 29 405.00 | 24 151.00 | | 29 405.00 |
ST Other accounts | 21 702.00 | 17 618.00 | | 21 702.00 |
XQ Rental, rental and co-ownership charges | 735.00 | 3 278.00 | | 735.00 |
YX Total of the account corresponding to line FX of table no. 2052 | | 705.00 | | |
YY Amount of VAT collected | -10 010.00 | 6 347.00 | | -10 010.00 |
YZ Total deductible VAT on goods and services | 2 932.00 | 6 060.00 | | 2 932.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 51 841.00 | 45 047.00 | | 51 841.00 |
