| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 276 384.00 | | 276 384.00 | 276 384.00 |
BH Other financial assets | 98 340.00 | | 98 340.00 | 98 340.00 |
BJ TOTAL (I) | 7 249 084.00 | | 7 249 084.00 | 7 249 084.00 |
BZ Other receivables | 419 195.00 | | 419 195.00 | 419 195.00 |
CD Marketable securities | 1 181 222.00 | | 1 181 222.00 | 1 181 222.00 |
CF Cash and cash equivalents | 1 355 464.00 | | 1 355 464.00 | 1 355 464.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 2 955 882.00 | | 2 955 882.00 | 2 955 882.00 |
CO Grand total (0 to V) | 10 204 965.00 | | 10 204 965.00 | 10 204 965.00 |
CP Shares due in less than one year | 152 756.00 | | | 152 756.00 |
CU Other investments | 6 874 359.00 | | 6 874 359.00 | 6 874 359.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 450 000.00 | 2 450 000.00 | | 2 450 000.00 |
DD Legal reserve (1) | 245 000.00 | 245 000.00 | | 245 000.00 |
DG Other reserves | 4 000 000.00 | 4 000 000.00 | | 4 000 000.00 |
DH Retained earnings | 1 672 297.00 | 1 270 390.00 | | 1 672 297.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 437 171.00 | 453 315.00 | | 437 171.00 |
DK Regulated provisions | 179 351.00 | 179 351.00 | | 179 351.00 |
DL TOTAL (I) | 8 983 820.00 | 8 598 056.00 | | 8 983 820.00 |
DU Loans and Debts from Credit Institutions (3) | | 82.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 218 500.00 | 998 900.00 | | 1 218 500.00 |
DX Trade payables and related accounts | 2 591.00 | 12 623.00 | | 2 591.00 |
EA Other liabilities | 54.00 | | | 54.00 |
EC TOTAL (IV) | 1 221 146.00 | 1 011 605.00 | | 1 221 146.00 |
EE Grand total (I to V) | 10 204 965.00 | 9 609 661.00 | | 10 204 965.00 |
EG Accrued income and payables due within one year | 1 221 146.00 | 1 011 605.00 | | 1 221 146.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 82.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 21 607.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 21 607.00 | |
GG - OPERATING RESULT (I - II) | | | -21 606.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 461 201.00 | |
GK Income from other securities and fixed asset receivables | | | 4 838.00 | |
GL Other interest and similar income | | | 18 614.00 | |
GP Total financial income (V) | | | 484 653.00 | |
GR Interest and similar expenses | | | 25 875.00 | |
GU Total financial expenses (VI) | | | 25 875.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 458 778.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 437 171.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 484 654.00 | 508 710.00 | | 484 654.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 483.00 | 55 395.00 | | 47 483.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 437 171.00 | 453 315.00 | | 437 171.00 |
| |
| 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 | 7 047 070.00 | | 232 585.00 | 7 047 070.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 30 571.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 30 571.00 | 7 249 084.00 | |
I4 DECREASES Grand Total | | 30 571.00 | 7 249 084.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 047 070.00 | | 232 585.00 | 7 047 070.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 179 351.00 | | | 179 351.00 |
7C Grand total | 179 351.00 | | | 179 351.00 |
| |
| 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 | 2 591.00 | 2 591.00 | | 2 591.00 |
8K Other liabilities (including liabilities related to repo transactions) | 54.00 | 54.00 | | 54.00 |
UP Loans | 276 384.00 | 54 416.00 | 221 968.00 | 276 384.00 |
UT Other financial assets | 98 340.00 | 98 340.00 | | 98 340.00 |
VC Group and associates | 419 195.00 | 419 195.00 | | 419 195.00 |
VI Group and Associates | 1 218 500.00 | 1 218 500.00 | | 1 218 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 793 919.00 | 571 951.00 | 221 968.00 | 793 919.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 221 146.00 | 1 221 146.00 | | 1 221 146.00 |
| |
| 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 | | 125.00 | | |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 189.00 | 14 963.00 | | 6 189.00 |
ST Other accounts | 165.00 | 3 634.00 | | 165.00 |
XQ Rental, rental and co-ownership charges | 15 253.00 | 14 809.00 | | 15 253.00 |
YW Business tax | | 152.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | | 277.00 | | |
ZE Dividends | 51 408.00 | | | 51 408.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 21 607.00 | 33 406.00 | | 21 607.00 |
