| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 370.00 | 370.00 | | 370.00 |
AR Technical installations, industrial equipment and tools | 11 484.00 | 7 860.00 | 3 624.00 | 11 484.00 |
AT Other tangible assets | 1 186.00 | 1 186.00 | | 1 186.00 |
BJ TOTAL (I) | 452 395.00 | 9 416.00 | 442 979.00 | 452 395.00 |
BX Customers and related accounts | 1 584.00 | | 1 584.00 | 1 584.00 |
BZ Other receivables | 70 637.00 | | 70 637.00 | 70 637.00 |
CF Cash and cash equivalents | 50 065.00 | | 50 065.00 | 50 065.00 |
CH Prepaid expenses | 281.00 | | 281.00 | 281.00 |
CJ TOTAL (II) | 122 567.00 | | 122 567.00 | 122 567.00 |
CO Grand total (0 to V) | 574 963.00 | 9 416.00 | 565 546.00 | 574 963.00 |
CU Other investments | 439 355.00 | | 439 355.00 | 439 355.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 113 000.00 | | | 113 000.00 |
DB Share, merger, contribution premiums, etc. | 55 000.00 | | | 55 000.00 |
DD Legal reserve (1) | 11 300.00 | | | 11 300.00 |
DG Other reserves | 196 944.00 | | | 196 944.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 41 110.00 | | | 41 110.00 |
DL TOTAL (I) | 417 355.00 | | | 417 355.00 |
DU Loans and Debts from Credit Institutions (3) | 120 729.00 | | | 120 729.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 229.00 | | | 15 229.00 |
DX Trade payables and related accounts | 9 362.00 | | | 9 362.00 |
DY Tax and social security liabilities | 2 869.00 | | | 2 869.00 |
EC TOTAL (IV) | 148 191.00 | | | 148 191.00 |
EE Grand total (I to V) | 565 546.00 | | | 565 546.00 |
EG Accrued income and payables due within one year | 53 303.00 | | | 53 303.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 24 900.00 | | 24 900.00 | 24 900.00 |
FJ Net sales | 24 900.00 | | 24 900.00 | 24 900.00 |
FQ Other income | | | 997.00 | |
FR Total operating income (I) | | | 25 897.00 | |
FW Other purchases and external expenses | | | 5 609.00 | |
FX Taxes, duties, and similar payments | | | 337.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 657.00 | |
GF Total Operating Expenses (II) | | | 8 604.00 | |
GG - OPERATING RESULT (I - II) | | | 17 292.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 27 345.00 | |
GK Income from other securities and fixed asset receivables | | | 381.00 | |
GP Total financial income (V) | | | 27 726.00 | |
GR Interest and similar expenses | | | 1 238.00 | |
GU Total financial expenses (VI) | | | 1 238.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 26 487.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 43 780.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 670.00 | | | 2 670.00 |
HL TOTAL REVENUE (I + III + V + VII) | 53 623.00 | | | 53 623.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 512.00 | | | 12 512.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 41 110.00 | | | 41 110.00 |
| |
| 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 | 452 395.00 | | | 452 395.00 |
I3 DECREASES Total Financial Fixed Assets | | | 439 355.00 | |
I4 DECREASES Grand Total | | | 452 395.00 | |
IO DECREASES Total including other intangible assets | | | 370.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 670.00 | |
KD ACQUISITIONS Total including other intangible assets | 370.00 | | | 370.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 670.00 | | | 12 670.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 439 355.00 | | | 439 355.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 759.00 | 2 657.00 | | 6 759.00 |
PE DEPRECIATION Total including other intangible assets | 370.00 | | | 370.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 389.00 | 2 657.00 | | 6 389.00 |
| |
| 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 | 9 362.00 | 9 362.00 | | 9 362.00 |
8E Income Taxes | 2 670.00 | 2 670.00 | | 2 670.00 |
UX Other trade receivables | 1 584.00 | 1 584.00 | | 1 584.00 |
VB VAT | 2 081.00 | 2 081.00 | | 2 081.00 |
VC Group and associates | 61 755.00 | 61 755.00 | | 61 755.00 |
VH Loans with a maturity of more than one year at origin | 120 729.00 | 25 841.00 | 93 655.00 | 120 729.00 |
VI Group and Associates | 15 229.00 | 15 229.00 | | 15 229.00 |
VK Loans repaid during the year | 25 607.00 | | | 25 607.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 800.00 | 6 800.00 | | 6 800.00 |
VS Prepaid expenses | 281.00 | 281.00 | | 281.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 72 502.00 | 72 502.00 | | 72 502.00 |
VW VAT | 199.00 | 199.00 | | 199.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 148 191.00 | 53 303.00 | 93 655.00 | 148 191.00 |
| |
| 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 | 337.00 | | | 337.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 012.00 | | | 4 012.00 |
ST Other accounts | 1 218.00 | | | 1 218.00 |
YT Subcontracting | 378.00 | | | 378.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 337.00 | | | 337.00 |
YY Amount of VAT collected | 4 980.00 | | | 4 980.00 |
YZ Total deductible VAT on goods and services | 924.00 | | | 924.00 |
ZE Dividends | 7 300.00 | | | 7 300.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 609.00 | | | 5 609.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
