| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 990.00 | 1 990.00 | | 1 990.00 |
AT Other tangible assets | 7 031.00 | 4 834.00 | 2 197.00 | 7 031.00 |
BB Receivables related to investments | 23 783.00 | | 23 783.00 | 23 783.00 |
BD Other fixed assets | 490.00 | | 490.00 | 490.00 |
BH Other financial assets | 20.00 | | 20.00 | 20.00 |
BJ TOTAL (I) | 185 285.00 | 6 824.00 | 178 461.00 | 185 285.00 |
BX Customers and related accounts | 20 648.00 | | 20 648.00 | 20 648.00 |
BZ Other receivables | 378 084.00 | | 378 084.00 | 378 084.00 |
CD Marketable securities | 395 973.00 | 21 738.00 | 374 235.00 | 395 973.00 |
CF Cash and cash equivalents | 660 654.00 | | 660 654.00 | 660 654.00 |
CH Prepaid expenses | 7 250.00 | | 7 250.00 | 7 250.00 |
CJ TOTAL (II) | 1 462 609.00 | 21 738.00 | 1 440 871.00 | 1 462 609.00 |
CO Grand total (0 to V) | 1 647 894.00 | 28 562.00 | 1 619 332.00 | 1 647 894.00 |
CU Other investments | 151 971.00 | | 151 971.00 | 151 971.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 78 630.00 | 78 630.00 | | 78 630.00 |
DB Share, merger, contribution premiums, etc. | 455 350.00 | 455 350.00 | | 455 350.00 |
DD Legal reserve (1) | 7 863.00 | 7 863.00 | | 7 863.00 |
DG Other reserves | 450 688.00 | 406 783.00 | | 450 688.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 526 536.00 | 63 905.00 | | 526 536.00 |
DK Regulated provisions | | 9 250.00 | | |
DL TOTAL (I) | 1 519 067.00 | 1 021 781.00 | | 1 519 067.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 721.00 | 1 597.00 | | 19 721.00 |
DX Trade payables and related accounts | 10 453.00 | 270.00 | | 10 453.00 |
DY Tax and social security liabilities | 69 400.00 | 34 185.00 | | 69 400.00 |
EA Other liabilities | 690.00 | 490.00 | | 690.00 |
EC TOTAL (IV) | 100 265.00 | 36 542.00 | | 100 265.00 |
EE Grand total (I to V) | 1 619 332.00 | 1 058 323.00 | | 1 619 332.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 61 710.00 | | 61 710.00 | 61 710.00 |
FJ Net sales | 61 710.00 | | 61 710.00 | 61 710.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 815.00 | |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 74 539.00 | |
FW Other purchases and external expenses | | | 53 286.00 | |
FX Taxes, duties, and similar payments | | | 2 195.00 | |
FY Salaries and Wages | | | 36 620.00 | |
FZ Social Security Contributions | | | 10 376.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 886.00 | |
GE Other Expenses | | | -28.00 | |
GF Total Operating Expenses (II) | | | 103 335.00 | |
GG - OPERATING RESULT (I - II) | | | -28 796.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 158 000.00 | |
GL Other interest and similar income | | | 6 488.00 | |
GM Reversals of provisions and transfers of expenses | | | 28 971.00 | |
GP Total financial income (V) | | | 193 459.00 | |
GQ Financial allocations to depreciation and provisions | | | 21 738.00 | |
GU Total financial expenses (VI) | | | 21 738.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 171 721.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 142 925.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 952 618.00 | | | 952 618.00 |
HC Reversals of provisions and transfers of expenses | 9 250.00 | | | 9 250.00 |
HD Total exceptional income (VII) | 961 868.00 | | | 961 868.00 |
HE Exceptional expenses on management operations | | 3 623.00 | | |
HF Exceptional expenses on capital transactions | 634 447.00 | | | 634 447.00 |
HH Total exceptional expenses (VIII) | 634 447.00 | 3 623.00 | | 634 447.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 327 422.00 | -3 623.00 | | 327 422.00 |
HK Income tax | -56 190.00 | -29 649.00 | | -56 190.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 229 866.00 | 175 530.00 | | 1 229 866.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 703 330.00 | 111 625.00 | | 703 330.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 526 536.00 | 63 905.00 | | 526 536.00 |
| |
| 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 | 819 732.00 | | | 819 732.00 |
I3 DECREASES Total Financial Fixed Assets | | 634 447.00 | 176 264.00 | |
I4 DECREASES Grand Total | | 634 447.00 | 185 285.00 | |
IO DECREASES Total including other intangible assets | | | 1 990.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 031.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 990.00 | | | 1 990.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 031.00 | | | 7 031.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 810 711.00 | | | 810 711.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 938.00 | 886.00 | | 5 938.00 |
PE DEPRECIATION Total including other intangible assets | 1 990.00 | | | 1 990.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 948.00 | 886.00 | | 3 948.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 9 250.00 | | 9 250.00 | 9 250.00 |
6X Other provisions for depreciation | | 21 738.00 | | |
7B Total provisions for depreciation | 28 971.00 | 21 738.00 | 28 971.00 | 28 971.00 |
7C Grand total | 38 221.00 | 21 738.00 | 38 221.00 | 38 221.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UG - Financial | | 21 738.00 | 28 971.00 | |
UJ - Exceptional | | | 9 250.00 | |
| |
| 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 | 10 453.00 | 10 453.00 | | 10 453.00 |
8C Staff and Related Accounts | 56 238.00 | 56 238.00 | | 56 238.00 |
8D Social Security and Other Social Organizations | 6 533.00 | 6 533.00 | | 6 533.00 |
8K Other liabilities (including liabilities related to repo transactions) | 690.00 | 690.00 | | 690.00 |
UL Receivables related to investments | 23 783.00 | | 23 783.00 | 23 783.00 |
UT Other financial assets | 20.00 | | 20.00 | 20.00 |
UX Other trade receivables | 20 648.00 | 20 648.00 | | 20 648.00 |
UY Staff and related accounts | 500.00 | 500.00 | | 500.00 |
VB VAT | 1 731.00 | 1 731.00 | | 1 731.00 |
VC Group and associates | 359 962.00 | 359 962.00 | | 359 962.00 |
VI Group and Associates | 19 721.00 | 19 721.00 | | 19 721.00 |
VQ Other Taxes, Duties, and Similar Debts | 628.00 | 628.00 | | 628.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 15 891.00 | 15 891.00 | | 15 891.00 |
VS Prepaid expenses | 7 250.00 | 7 250.00 | | 7 250.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 429 785.00 | 405 982.00 | 23 803.00 | 429 785.00 |
VW VAT | 6 001.00 | 6 001.00 | | 6 001.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 100 265.00 | 100 265.00 | | 100 265.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | 1.00 | | 1.00 |
