| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 284.00 | 5 284.00 | | 5 284.00 |
AJ Other Intangible Assets | 2 205.00 | | 2 205.00 | 2 205.00 |
AP Buildings | 1 350 000.00 | 508 718.00 | 841 283.00 | 1 350 000.00 |
AT Other tangible assets | 535 304.00 | 110 513.00 | 424 791.00 | 535 304.00 |
BJ TOTAL (I) | 2 519 631.00 | 625 004.00 | 1 894 626.00 | 2 519 631.00 |
BX Customers and related accounts | 39 887.00 | | 39 887.00 | 39 887.00 |
BZ Other receivables | 11 627 392.00 | | 11 627 392.00 | 11 627 392.00 |
CF Cash and cash equivalents | 3 526 788.00 | | 3 526 788.00 | 3 526 788.00 |
CJ TOTAL (II) | 15 194 066.00 | | 15 194 066.00 | 15 194 066.00 |
CO Grand total (0 to V) | 17 713 697.00 | 625 004.00 | 17 088 693.00 | 17 713 697.00 |
CU Other investments | 626 838.00 | 490.00 | 626 348.00 | 626 838.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 415 424.00 | 64 452.00 | | 415 424.00 |
DB Share, merger, contribution premiums, etc. | 14 337 053.00 | 65 711.00 | | 14 337 053.00 |
DD Legal reserve (1) | 5 329.00 | 5 105.00 | | 5 329.00 |
DG Other reserves | 116 068.00 | 111 810.00 | | 116 068.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 061 963.00 | 4 482.00 | | 1 061 963.00 |
DL TOTAL (I) | 15 935 837.00 | 251 560.00 | | 15 935 837.00 |
DU Loans and Debts from Credit Institutions (3) | 343 756.00 | 717 284.00 | | 343 756.00 |
DV Miscellaneous Loans and Financial Debts (4) | 249 776.00 | 2 775 964.00 | | 249 776.00 |
DX Trade payables and related accounts | 78 073.00 | 11 114.00 | | 78 073.00 |
DY Tax and social security liabilities | 12 183.00 | 43 960.00 | | 12 183.00 |
EA Other liabilities | 469 068.00 | | | 469 068.00 |
EC TOTAL (IV) | 1 152 855.00 | 3 548 321.00 | | 1 152 855.00 |
EE Grand total (I to V) | 17 088 693.00 | 3 799 881.00 | | 17 088 693.00 |
EG Accrued income and payables due within one year | 888 125.00 | 342 251.00 | | 888 125.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 255 968.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 559 235.00 | | 559 235.00 | 559 235.00 |
FJ Net sales | 559 235.00 | | 559 235.00 | 559 235.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 375.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 559 612.00 | |
FW Other purchases and external expenses | | | 763 275.00 | |
FX Taxes, duties, and similar payments | | | 6 011.00 | |
FY Salaries and Wages | | | 182 132.00 | |
FZ Social Security Contributions | | | 2 093.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 92 204.00 | |
GE Other Expenses | | | 133.00 | |
GF Total Operating Expenses (II) | | | 1 045 849.00 | |
GG - OPERATING RESULT (I - II) | | | -486 237.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 29 298.00 | |
GL Other interest and similar income | | | 581.00 | |
GP Total financial income (V) | | | 29 879.00 | |
GR Interest and similar expenses | | | 68 325.00 | |
GU Total financial expenses (VI) | | | 68 325.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -38 445.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -524 682.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 5 762.00 | 11 995.00 | | 5 762.00 |
HB Exceptional income from capital transactions | 17 033 007.00 | 38 057.00 | | 17 033 007.00 |
HD Total exceptional income (VII) | 17 038 769.00 | 50 052.00 | | 17 038 769.00 |
HE Exceptional expenses on management operations | 5 434.00 | | | 5 434.00 |
HF Exceptional expenses on capital transactions | 15 446 690.00 | 990.00 | | 15 446 690.00 |
HH Total exceptional expenses (VIII) | 15 452 123.00 | 990.00 | | 15 452 123.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 586 645.00 | 49 062.00 | | 1 586 645.00 |
HL TOTAL REVENUE (I + III + V + VII) | 17 628 260.00 | 630 524.00 | | 17 628 260.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 566 297.00 | 626 042.00 | | 16 566 297.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 061 963.00 | 4 482.00 | | 1 061 963.00 |
| |
| 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 | 2 722 150.00 | | 15 244 171.00 | 2 722 150.00 |
I3 DECREASES Total Financial Fixed Assets | | 15 446 690.00 | 626 838.00 | |
I4 DECREASES Grand Total | | 15 446 690.00 | 2 519 631.00 | |
IO DECREASES Total including other intangible assets | | | 7 489.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 885 304.00 | |
KD ACQUISITIONS Total including other intangible assets | 7 489.00 | | | 7 489.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 732 515.00 | | 152 789.00 | 1 732 515.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 982 146.00 | | 15 091 382.00 | 982 146.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 532 310.00 | 92 204.00 | | 532 310.00 |
PE DEPRECIATION Total including other intangible assets | 5 284.00 | | | 5 284.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 527 026.00 | 92 204.00 | | 527 026.00 |
| |
| 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 | 78 073.00 | 78 073.00 | | 78 073.00 |
8D Social Security and Other Social Organizations | 12 183.00 | 12 183.00 | | 12 183.00 |
8K Other liabilities (including liabilities related to repo transactions) | 469 068.00 | 469 068.00 | | 469 068.00 |
UX Other trade receivables | 39 887.00 | 39 887.00 | | 39 887.00 |
VH Loans with a maturity of more than one year at origin | 343 756.00 | 79 025.00 | 264 731.00 | 343 756.00 |
VI Group and Associates | 249 776.00 | 249 776.00 | | 249 776.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 627 392.00 | 11 627 392.00 | | 11 627 392.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 667 279.00 | 11 667 279.00 | | 11 667 279.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 152 855.00 | 888 125.00 | 264 731.00 | 1 152 855.00 |
