| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 301.00 | 1 301.00 | | 1 301.00 |
AT Other tangible assets | 27 407.00 | 9 387.00 | 18 020.00 | 27 407.00 |
BB Receivables related to investments | 227 618.00 | | 227 618.00 | 227 618.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 704 749.00 | 10 688.00 | 694 061.00 | 704 749.00 |
BX Customers and related accounts | 75 440.00 | | 75 440.00 | 75 440.00 |
BZ Other receivables | 280.00 | | 280.00 | 280.00 |
CF Cash and cash equivalents | 28 388.00 | | 28 388.00 | 28 388.00 |
CH Prepaid expenses | 1 528.00 | | 1 528.00 | 1 528.00 |
CJ TOTAL (II) | 105 636.00 | | 105 636.00 | 105 636.00 |
CO Grand total (0 to V) | 810 385.00 | 10 688.00 | 799 697.00 | 810 385.00 |
CP Shares due in less than one year | 227 648.00 | | | 227 648.00 |
CU Other investments | 448 393.00 | | 448 393.00 | 448 393.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 210 000.00 | 156 000.00 | | 210 000.00 |
DB Share, merger, contribution premiums, etc. | 89 925.00 | 89 925.00 | | 89 925.00 |
DD Legal reserve (1) | 21 000.00 | 150.00 | | 21 000.00 |
DG Other reserves | 150.00 | 6 000.00 | | 150.00 |
DH Retained earnings | 284.00 | 2 230.00 | | 284.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 58 915.00 | 112 054.00 | | 58 915.00 |
DL TOTAL (I) | 380 274.00 | 366 359.00 | | 380 274.00 |
DU Loans and Debts from Credit Institutions (3) | 329 385.00 | 350 919.00 | | 329 385.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 328.00 | 70.00 | | 24 328.00 |
DX Trade payables and related accounts | 10 113.00 | 8 061.00 | | 10 113.00 |
DY Tax and social security liabilities | 49 776.00 | 34 271.00 | | 49 776.00 |
EA Other liabilities | 5 820.00 | | | 5 820.00 |
EC TOTAL (IV) | 419 422.00 | 393 321.00 | | 419 422.00 |
EE Grand total (I to V) | 799 697.00 | 759 680.00 | | 799 697.00 |
EI Including equity loans | 24 328.00 | | | 24 328.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 290 740.00 | | 290 740.00 | 290 740.00 |
FJ Net sales | 290 740.00 | | 290 740.00 | 290 740.00 |
FO Operating subsidies | | | 206.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 512.00 | |
FR Total operating income (I) | | | 291 458.00 | |
FW Other purchases and external expenses | | | 29 290.00 | |
FX Taxes, duties, and similar payments | | | 374.00 | |
FY Salaries and Wages | | | 133 105.00 | |
FZ Social Security Contributions | | | 75 228.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 573.00 | |
GE Other Expenses | | | 740.00 | |
GF Total Operating Expenses (II) | | | 242 311.00 | |
GG - OPERATING RESULT (I - II) | | | 49 147.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 18 000.00 | |
GP Total financial income (V) | | | 18 000.00 | |
GR Interest and similar expenses | | | 2 245.00 | |
GU Total financial expenses (VI) | | | 2 245.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 15 755.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 64 902.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 50.00 | | |
HH Total exceptional expenses (VIII) | | 50.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -50.00 | | |
HK Income tax | 5 987.00 | -718.00 | | 5 987.00 |
HL TOTAL REVENUE (I + III + V + VII) | 309 458.00 | 328 864.00 | | 309 458.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 250 543.00 | 216 810.00 | | 250 543.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 58 915.00 | 112 054.00 | | 58 915.00 |
| |
| 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 | 648 379.00 | 298 101.00 | | 648 379.00 |
I3 DECREASES Total Financial Fixed Assets | | 241 731.00 | 676 041.00 | |
I4 DECREASES Grand Total | | 241 731.00 | 704 749.00 | |
IO DECREASES Total including other intangible assets | | | 1 301.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 27 407.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 301.00 | | | 1 301.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 205.00 | 18 202.00 | | 9 205.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 637 873.00 | 279 899.00 | | 637 873.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 115.00 | 3 573.00 | | 7 115.00 |
PE DEPRECIATION Total including other intangible assets | 1 301.00 | | | 1 301.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 814.00 | 3 573.00 | | 5 814.00 |
| |
| 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 | 10 113.00 | 10 113.00 | | 10 113.00 |
8C Staff and Related Accounts | 540.00 | 540.00 | | 540.00 |
8D Social Security and Other Social Organizations | 25 478.00 | 25 478.00 | | 25 478.00 |
8E Income Taxes | 5 987.00 | 5 987.00 | | 5 987.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 820.00 | 5 820.00 | | 5 820.00 |
UL Receivables related to investments | 227 618.00 | 227 618.00 | | 227 618.00 |
UT Other financial assets | 30.00 | 30.00 | | 30.00 |
UX Other trade receivables | 75 440.00 | 75 440.00 | | 75 440.00 |
VH Loans with a maturity of more than one year at origin | 329 385.00 | 63 891.00 | 265 494.00 | 329 385.00 |
VI Group and Associates | 24 328.00 | | 24 328.00 | 24 328.00 |
VJ Loans taken out during the year | 23 100.00 | | | 23 100.00 |
VK Loans repaid during the year | 44 634.00 | | | 44 634.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 280.00 | 280.00 | | 280.00 |
VS Prepaid expenses | 1 528.00 | 1 528.00 | | 1 528.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 304 896.00 | 304 896.00 | | 304 896.00 |
VW VAT | 17 771.00 | 17 771.00 | | 17 771.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 419 422.00 | 129 600.00 | 289 822.00 | 419 422.00 |
