| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 30 978 134.00 | | 30 978 134.00 | 30 978 134.00 |
BX Customers and related accounts | 2 433.00 | | 2 433.00 | 2 433.00 |
BZ Other receivables | 380 266.00 | | 380 266.00 | 380 266.00 |
CD Marketable securities | 200 876.00 | | 200 876.00 | 200 876.00 |
CF Cash and cash equivalents | 3 899 429.00 | | 3 899 429.00 | 3 899 429.00 |
CH Prepaid expenses | 1 283.00 | | 1 283.00 | 1 283.00 |
CJ TOTAL (II) | 4 484 290.00 | | 4 484 290.00 | 4 484 290.00 |
CO Grand total (0 to V) | 35 462 424.00 | | 35 462 424.00 | 35 462 424.00 |
CU Other investments | 30 978 134.00 | | 30 978 134.00 | 30 978 134.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 13 697 160.00 | 13 697 160.00 | | 13 697 160.00 |
DB Share, merger, contribution premiums, etc. | 11 259 059.00 | 11 259 059.00 | | 11 259 059.00 |
DD Legal reserve (1) | 540 271.00 | 443 902.00 | | 540 271.00 |
DG Other reserves | 7 713 619.00 | 5 882 605.00 | | 7 713 619.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 148 859.00 | 1 927 383.00 | | 2 148 859.00 |
DK Regulated provisions | 23 737.00 | 21 154.00 | | 23 737.00 |
DL TOTAL (I) | 35 382 707.00 | 33 231 264.00 | | 35 382 707.00 |
DU Loans and Debts from Credit Institutions (3) | | 2 407 201.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | | 22 519 000.00 | | |
DX Trade payables and related accounts | 18 885.00 | 18 708.00 | | 18 885.00 |
DY Tax and social security liabilities | 60 831.00 | 5 462.00 | | 60 831.00 |
EC TOTAL (IV) | 79 716.00 | 24 950 371.00 | | 79 716.00 |
EE Grand total (I to V) | 35 462 424.00 | 58 181 636.00 | | 35 462 424.00 |
EG Accrued income and payables due within one year | 79 716.00 | 23 745 567.00 | | 79 716.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 34 663.00 | | 34 663.00 | 34 663.00 |
FJ Net sales | 34 663.00 | | 34 663.00 | 34 663.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 028.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 36 701.00 | |
FW Other purchases and external expenses | | | 25 231.00 | |
FX Taxes, duties, and similar payments | | | 5 984.00 | |
FY Salaries and Wages | | | 24 000.00 | |
FZ Social Security Contributions | | | 8 782.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 63 999.00 | |
GG - OPERATING RESULT (I - II) | | | -27 298.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 253 000.00 | |
GL Other interest and similar income | | | 6 477.00 | |
GM Reversals of provisions and transfers of expenses | | | 3 880.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 2 263 357.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 9 890.00 | |
GU Total financial expenses (VI) | | | 9 890.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 253 467.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 226 168.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 22 519 000.00 | 500 000.00 | | 22 519 000.00 |
HC Reversals of provisions and transfers of expenses | 3 312.00 | 105 000.00 | | 3 312.00 |
HD Total exceptional income (VII) | 22 522 312.00 | 605 000.00 | | 22 522 312.00 |
HF Exceptional expenses on capital transactions | 22 523 189.00 | 595 392.00 | | 22 523 189.00 |
HG Exceptional depreciation and provisions | 5 895.00 | 6 721.00 | | 5 895.00 |
HH Total exceptional expenses (VIII) | 22 529 084.00 | 602 113.00 | | 22 529 084.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 772.00 | 2 886.00 | | -6 772.00 |
HK Income tax | 70 537.00 | 15 263.00 | | 70 537.00 |
HL TOTAL REVENUE (I + III + V + VII) | 24 822 371.00 | 2 712 011.00 | | 24 822 371.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 673 511.00 | 784 628.00 | | 22 673 511.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 148 859.00 | 1 927 383.00 | | 2 148 859.00 |
| |
| 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 | 53 501 323.00 | | | 53 501 323.00 |
I3 DECREASES Total Financial Fixed Assets | | 22 523 189.00 | 30 978 134.00 | |
I4 DECREASES Grand Total | | 22 523 189.00 | 30 978 134.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 53 501 323.00 | | | 53 501 323.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 21 154.00 | 5 895.00 | 3 312.00 | 21 154.00 |
7B Total provisions for depreciation | 3 880.00 | | 3 880.00 | 3 880.00 |
7C Grand total | 25 034.00 | 5 895.00 | 7 192.00 | 25 034.00 |
UG - Financial | | | 3 880.00 | |
UJ - Exceptional | | 5 895.00 | 3 312.00 | |
| |
| 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 | 18 885.00 | 18 885.00 | | 18 885.00 |
8C Staff and Related Accounts | 1 183.00 | 1 183.00 | | 1 183.00 |
8D Social Security and Other Social Organizations | 1 474.00 | 1 474.00 | | 1 474.00 |
8E Income Taxes | 55 273.00 | 55 273.00 | | 55 273.00 |
UX Other trade receivables | 2 433.00 | 2 433.00 | | 2 433.00 |
VB VAT | 5 964.00 | 5 964.00 | | 5 964.00 |
VC Group and associates | 374 302.00 | 374 302.00 | | 374 302.00 |
VK Loans repaid during the year | 24 926 201.00 | | | 24 926 201.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 495.00 | 2 495.00 | | 2 495.00 |
VS Prepaid expenses | 1 283.00 | 1 283.00 | | 1 283.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 383 983.00 | 383 983.00 | | 383 983.00 |
VW VAT | 405.00 | 405.00 | | 405.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 79 716.00 | 79 716.00 | | 79 716.00 |
| |
| 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 | 5 200.00 | 4 116.00 | | 5 200.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 18 466.00 | 23 835.00 | | 18 466.00 |
ST Other accounts | 6 765.00 | 6 058.00 | | 6 765.00 |
YW Business tax | 784.00 | 374.00 | | 784.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 984.00 | 4 490.00 | | 5 984.00 |
YY Amount of VAT collected | 7 338.00 | 6 919.00 | | 7 338.00 |
YZ Total deductible VAT on goods and services | 3 592.00 | 4 169.00 | | 3 592.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 25 231.00 | 29 893.00 | | 25 231.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
