| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 442.00 | 4 442.00 | | 4 442.00 |
AJ Other Intangible Assets | | | 9.00 | |
AT Other tangible assets | 1 229.00 | 1 229.00 | | 1 229.00 |
BB Receivables related to investments | 2 690 927.00 | | 2 690 927.00 | 2 690 927.00 |
BH Other financial assets | 27 500.00 | | 27 500.00 | 27 500.00 |
BJ TOTAL (I) | 10 369 527.00 | 5 671.00 | 10 363 856.00 | 10 369 527.00 |
BX Customers and related accounts | 1 248.00 | | 1 248.00 | 1 248.00 |
BZ Other receivables | 959 322.00 | | 959 322.00 | 959 322.00 |
CD Marketable securities | 200 000.00 | | 200 000.00 | 200 000.00 |
CF Cash and cash equivalents | 1 462 726.00 | | 1 462 726.00 | 1 462 726.00 |
CH Prepaid expenses | 1 376.00 | | 1 376.00 | 1 376.00 |
CJ TOTAL (II) | 2 624 672.00 | | 2 624 672.00 | 2 624 672.00 |
CO Grand total (0 to V) | 12 994 199.00 | 5 671.00 | 12 988 528.00 | 12 994 199.00 |
CP Shares due in less than one year | 2 718 427.00 | | | 2 718 427.00 |
CU Other investments | 7 645 429.00 | | 7 645 429.00 | 7 645 429.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 513 780.00 | 1 513 780.00 | | 1 513 780.00 |
DB Share, merger, contribution premiums, etc. | 118 741.00 | 118 741.00 | | 118 741.00 |
DD Legal reserve (1) | 175 192.00 | 175 192.00 | | 175 192.00 |
DG Other reserves | 6 835 968.00 | 6 558 128.00 | | 6 835 968.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 675 068.00 | 527 841.00 | | 675 068.00 |
DK Regulated provisions | 106 527.00 | 83 619.00 | | 106 527.00 |
DL TOTAL (I) | 9 425 276.00 | 8 977 301.00 | | 9 425 276.00 |
DU Loans and Debts from Credit Institutions (3) | 363.00 | 342.00 | | 363.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 132 676.00 | 2 846 436.00 | | 3 132 676.00 |
DX Trade payables and related accounts | 43 515.00 | 37 758.00 | | 43 515.00 |
DY Tax and social security liabilities | 379 742.00 | 127 330.00 | | 379 742.00 |
EA Other liabilities | 6 955.00 | 5 439.00 | | 6 955.00 |
EC TOTAL (IV) | 3 563 252.00 | 3 017 306.00 | | 3 563 252.00 |
EE Grand total (I to V) | 12 988 528.00 | 11 994 607.00 | | 12 988 528.00 |
EG Accrued income and payables due within one year | 2 668 002.00 | 1 863 795.00 | | 2 668 002.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 712 831.00 | | 712 831.00 | 712 831.00 |
FJ Net sales | 712 831.00 | | 712 831.00 | 712 831.00 |
FO Operating subsidies | | | 5 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 464.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 728 298.00 | |
FW Other purchases and external expenses | | | 46 557.00 | |
FX Taxes, duties, and similar payments | | | 17 224.00 | |
FY Salaries and Wages | | | 303 336.00 | |
FZ Social Security Contributions | | | 135 385.00 | |
GE Other Expenses | | | 25.00 | |
GF Total Operating Expenses (II) | | | 502 527.00 | |
GG - OPERATING RESULT (I - II) | | | 225 771.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 532 620.00 | |
GL Other interest and similar income | | | 160.00 | |
GO Net income from sales of marketable securities | | | 19 035.00 | |
GP Total financial income (V) | | | 551 815.00 | |
GR Interest and similar expenses | | | 33 481.00 | |
GU Total financial expenses (VI) | | | 33 481.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 518 333.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 744 105.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 10 464.00 | 9 864.00 | | 10 464.00 |
HA Exceptional income from management transactions | 34 718.00 | 41 864.00 | | 34 718.00 |
HB Exceptional income from capital transactions | 5 120.00 | | | 5 120.00 |
HD Total exceptional income (VII) | 39 838.00 | 41 864.00 | | 39 838.00 |
HE Exceptional expenses on management operations | 100.00 | 5 122.00 | | 100.00 |
HF Exceptional expenses on capital transactions | 5 120.00 | | | 5 120.00 |
HG Exceptional depreciation and provisions | 23 569.00 | 26 991.00 | | 23 569.00 |
HH Total exceptional expenses (VIII) | 28 789.00 | 32 113.00 | | 28 789.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 11 049.00 | 9 752.00 | | 11 049.00 |
HK Income tax | 80 086.00 | 39 813.00 | | 80 086.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 319 950.00 | 1 057 983.00 | | 1 319 950.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 644 883.00 | 530 142.00 | | 644 883.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 675 068.00 | 527 841.00 | | 675 068.00 |
| |
| 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 | 10 614 355.00 | | 211 560.00 | 10 614 355.00 |
I3 DECREASES Total Financial Fixed Assets | 451 268.00 | 5 120.00 | 10 363 856.00 | 451 268.00 |
I4 DECREASES Grand Total | 451 268.00 | 5 120.00 | 10 369 527.00 | 451 268.00 |
IO DECREASES Total including other intangible assets | | | 4 442.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 229.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 442.00 | | | 4 442.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 229.00 | | | 1 229.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 608 684.00 | | 211 560.00 | 10 608 684.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 671.00 | | | 5 671.00 |
PE DEPRECIATION Total including other intangible assets | 4 442.00 | | | 4 442.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 229.00 | | | 1 229.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 83 619.00 | 23 569.00 | 661.00 | 83 619.00 |
7C Grand total | 83 619.00 | 23 569.00 | 661.00 | 83 619.00 |
UJ - Exceptional | | 23 569.00 | 66.00 | |
| |
| 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 | 1 154 590.00 | 259 340.00 | 665 526.00 | 1 154 590.00 |
8B Suppliers and Related Accounts | 43 515.00 | 43 515.00 | | 43 515.00 |
8C Staff and Related Accounts | 22 696.00 | 22 696.00 | | 22 696.00 |
8D Social Security and Other Social Organizations | 43 806.00 | 43 806.00 | | 43 806.00 |
8E Income Taxes | 168 696.00 | 168 696.00 | | 168 696.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 955.00 | 6 955.00 | | 6 955.00 |
UL Receivables related to investments | 2 690 927.00 | 2 690 927.00 | | 2 690 927.00 |
UT Other financial assets | 27 500.00 | 27 500.00 | | 27 500.00 |
UX Other trade receivables | 1 248.00 | 1 248.00 | | 1 248.00 |
VB VAT | 7 779.00 | 7 779.00 | | 7 779.00 |
VC Group and associates | 287 672.00 | 287 672.00 | | 287 672.00 |
VG Loans with a maturity of up to one year at origin | 363.00 | 363.00 | | 363.00 |
VI Group and Associates | 1 978 087.00 | 1 978 087.00 | | 1 978 087.00 |
VK Loans repaid during the year | 256 552.00 | | | 256 552.00 |
VQ Other Taxes, Duties, and Similar Debts | 84 656.00 | 84 656.00 | | 84 656.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 663 872.00 | 663 872.00 | | 663 872.00 |
VS Prepaid expenses | 1 378.00 | 1 378.00 | | 1 378.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 680 374.00 | 3 680 374.00 | | 3 680 374.00 |
VW VAT | 59 888.00 | 59 888.00 | | 59 888.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 563 252.00 | 2 668 002.00 | 665 526.00 | 3 563 252.00 |
