| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 1 649.00 | 1 649.00 | | 1 649.00 |
AT Other tangible assets | 329 586.00 | 158 235.00 | 171 351.00 | 329 586.00 |
BB Receivables related to investments | 16 183 929.00 | | 16 183 929.00 | 16 183 929.00 |
BD Other fixed assets | 8 000 000.00 | | 8 000 000.00 | 8 000 000.00 |
BF Loans | 186 300.00 | | 186 300.00 | 186 300.00 |
BH Other financial assets | 2 545 226.00 | | 2 545 226.00 | 2 545 226.00 |
BJ TOTAL (I) | 32 319 005.00 | 159 884.00 | 32 159 121.00 | 32 319 005.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 7 200.00 | | 7 200.00 | 7 200.00 |
BZ Other receivables | 676 747.00 | | 676 747.00 | 676 747.00 |
CF Cash and cash equivalents | 240 752.00 | | 240 752.00 | 240 752.00 |
CH Prepaid expenses | 1 295.00 | | 1 295.00 | 1 295.00 |
CJ TOTAL (II) | 925 995.00 | | 925 995.00 | 925 995.00 |
CO Grand total (0 to V) | 33 244 999.00 | 159 884.00 | 33 085 115.00 | 33 244 999.00 |
CP Shares due in less than one year | 16 370 229.00 | | | 16 370 229.00 |
CU Other investments | 5 072 314.00 | | 5 072 314.00 | 5 072 314.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 041 070.00 | 12 041 070.00 | | 12 041 070.00 |
DB Share, merger, contribution premiums, etc. | 43 152.00 | 43 152.00 | | 43 152.00 |
DD Legal reserve (1) | 469 816.00 | 457 039.00 | | 469 816.00 |
DG Other reserves | 1 518 157.00 | 1 518 157.00 | | 1 518 157.00 |
DH Retained earnings | 7 401 258.00 | 7 158 487.00 | | 7 401 258.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 332 806.00 | 255 549.00 | | 3 332 806.00 |
DK Regulated provisions | 4 890.00 | 4 890.00 | | 4 890.00 |
DL TOTAL (I) | 24 811 149.00 | 21 478 343.00 | | 24 811 149.00 |
DU Loans and Debts from Credit Institutions (3) | 7 901 649.00 | 593 771.00 | | 7 901 649.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100 621.00 | 741.00 | | 100 621.00 |
DX Trade payables and related accounts | 18 110.00 | 21 663.00 | | 18 110.00 |
DY Tax and social security liabilities | 203 585.00 | 46 459.00 | | 203 585.00 |
DZ Fixed asset liabilities and related accounts | 50 000.00 | 50 000.00 | | 50 000.00 |
EC TOTAL (IV) | 8 273 966.00 | 712 634.00 | | 8 273 966.00 |
EE Grand total (I to V) | 33 085 115.00 | 22 190 977.00 | | 33 085 115.00 |
EG Accrued income and payables due within one year | 668 866.00 | 399 430.00 | | 668 866.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 48 684.00 | | 48 684.00 | 48 684.00 |
FJ Net sales | 48 684.00 | | 48 684.00 | 48 684.00 |
FN Capitalized production | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 29 259.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 77 945.00 | |
FW Other purchases and external expenses | | | 439 482.00 | |
FX Taxes, duties, and similar payments | | | 12 555.00 | |
FY Salaries and Wages | | | 60 000.00 | |
FZ Social Security Contributions | | | 22 590.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 32 503.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 567 134.00 | |
GG - OPERATING RESULT (I - II) | | | -489 190.00 | |
GH Attributed profit or transferred loss (III) | | | 35 199.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 744.00 | |
GK Income from other securities and fixed asset receivables | | | 356.00 | |
GP Total financial income (V) | | | 744 553.00 | |
GR Interest and similar expenses | | | 78 812.00 | |
GU Total financial expenses (VI) | | | 78 812.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 665 741.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 211 750.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 9 135 466.00 | 59 236.00 | | 9 135 466.00 |
HD Total exceptional income (VII) | 9 135 466.00 | 59 236.00 | | 9 135 466.00 |
HE Exceptional expenses on management operations | 15 000.00 | 4 809.00 | | 15 000.00 |
HF Exceptional expenses on capital transactions | 5 823 583.00 | 57 110.00 | | 5 823 583.00 |
HG Exceptional depreciation and provisions | | 887.00 | | |
HH Total exceptional expenses (VIII) | 5 838 583.00 | 62 807.00 | | 5 838 583.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 296 883.00 | -3 571.00 | | 3 296 883.00 |
HK Income tax | 175 827.00 | 9 183.00 | | 175 827.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 993 162.00 | 705 810.00 | | 9 993 162.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 660 356.00 | 450 261.00 | | 6 660 356.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 332 806.00 | 255 549.00 | | 3 332 806.00 |
| |
| 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 | 21 255 630.00 | | 17 901 053.00 | 21 255 630.00 |
I3 DECREASES Total Financial Fixed Assets | 5 641 933.00 | 1 195 745.00 | 31 987 769.00 | 5 641 933.00 |
I4 DECREASES Grand Total | 5 641 933.00 | 1 195 745.00 | 32 319 005.00 | 5 641 933.00 |
IO DECREASES Total including other intangible assets | | | 1 649.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 329 586.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 649.00 | | | 1 649.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 309 686.00 | | 19 900.00 | 309 686.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 20 944 295.00 | | 17 881 153.00 | 20 944 295.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 127 381.00 | 32 503.00 | | 127 381.00 |
PE DEPRECIATION Total including other intangible assets | 1 649.00 | | | 1 649.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 125 732.00 | 32 503.00 | | 125 732.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 4 890.00 | | | 4 890.00 |
7C Grand total | 4 890.00 | | | 4 890.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 100 000.00 | 100 000.00 | | 100 000.00 |
8B Suppliers and Related Accounts | 18 110.00 | 18 110.00 | | 18 110.00 |
8C Staff and Related Accounts | 13 050.00 | 13 050.00 | | 13 050.00 |
8D Social Security and Other Social Organizations | 10 076.00 | 10 076.00 | | 10 076.00 |
8E Income Taxes | 166 643.00 | 166 643.00 | | 166 643.00 |
8J Fixed Asset Liabilities and Related Accounts | 50 000.00 | 50 000.00 | | 50 000.00 |
UL Receivables related to investments | 16 183 929.00 | 16 183 929.00 | | 16 183 929.00 |
UP Loans | 186 300.00 | 186 300.00 | | 186 300.00 |
UT Other financial assets | 2 545 226.00 | | 2 545 226.00 | 2 545 226.00 |
UX Other trade receivables | 7 200.00 | 7 200.00 | | 7 200.00 |
UY Staff and related accounts | 13 050.00 | 13 050.00 | | 13 050.00 |
VB VAT | 28 539.00 | 28 539.00 | | 28 539.00 |
VG Loans with a maturity of up to one year at origin | 296 549.00 | 296 549.00 | | 296 549.00 |
VH Loans with a maturity of more than one year at origin | 7 605 100.00 | | | 7 605 100.00 |
VI Group and Associates | 621.00 | 621.00 | | 621.00 |
VJ Loans taken out during the year | 7 605 100.00 | | | 7 605 100.00 |
VK Loans repaid during the year | 289 112.00 | | | 289 112.00 |
VQ Other Taxes, Duties, and Similar Debts | 652.00 | 652.00 | | 652.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 635 158.00 | 635 158.00 | | 635 158.00 |
VS Prepaid expenses | 1 295.00 | 1 295.00 | | 1 295.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 600 698.00 | 17 055 472.00 | 2 545 226.00 | 19 600 698.00 |
VW VAT | 13 164.00 | 13 164.00 | | 13 164.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 273 966.00 | 668 866.00 | | 8 273 966.00 |
