| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 124.00 | 124.00 | | 124.00 |
AJ Other Intangible Assets | 564 885.00 | 204 492.00 | 360 394.00 | 564 885.00 |
AT Other tangible assets | 4 026.00 | 1 315.00 | 2 711.00 | 4 026.00 |
BD Other fixed assets | 4 157 813.00 | | 4 157 813.00 | 4 157 813.00 |
BF Loans | 150 000.00 | | 150 000.00 | 150 000.00 |
BH Other financial assets | 81 711.00 | | 81 711.00 | 81 711.00 |
BJ TOTAL (I) | 5 008 539.00 | 240 931.00 | 4 767 609.00 | 5 008 539.00 |
BZ Other receivables | 1 423 406.00 | 49 468.00 | 1 373 938.00 | 1 423 406.00 |
CD Marketable securities | 28 047 483.00 | 120 044.00 | 27 927 439.00 | 28 047 483.00 |
CF Cash and cash equivalents | 1 749 394.00 | | 1 749 394.00 | 1 749 394.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 31 220 284.00 | 169 512.00 | 31 050 772.00 | 31 220 284.00 |
CO Grand total (0 to V) | 36 228 823.00 | 410 443.00 | 35 818 381.00 | 36 228 823.00 |
CU Other investments | 49 980.00 | 35 000.00 | 14 980.00 | 49 980.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 216 400.00 | 1 216 400.00 | | 1 216 400.00 |
DD Legal reserve (1) | 121 640.00 | 121 640.00 | | 121 640.00 |
DG Other reserves | 31 027 376.00 | 31 643 665.00 | | 31 027 376.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 136 272.00 | 183 711.00 | | 136 272.00 |
DL TOTAL (I) | 32 501 688.00 | 33 165 416.00 | | 32 501 688.00 |
DU Loans and Debts from Credit Institutions (3) | 2 682 290.00 | 2 072 836.00 | | 2 682 290.00 |
DV Miscellaneous Loans and Financial Debts (4) | 143 592.00 | 138 387.00 | | 143 592.00 |
DX Trade payables and related accounts | 7 194.00 | 11 655.00 | | 7 194.00 |
DY Tax and social security liabilities | 483 617.00 | 59 413.00 | | 483 617.00 |
EA Other liabilities | | 5.00 | | |
EC TOTAL (IV) | 3 316 693.00 | 2 282 296.00 | | 3 316 693.00 |
EE Grand total (I to V) | 35 818 381.00 | 35 447 712.00 | | 35 818 381.00 |
EG Accrued income and payables due within one year | 2 816 693.00 | 2 282 296.00 | | 2 816 693.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 471 366.00 | 961 986.00 | | 1 471 366.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 3.00 | |
FW Other purchases and external expenses | | | 35 071.00 | |
FX Taxes, duties, and similar payments | | | 429.00 | |
FY Salaries and Wages | | | 146 648.00 | |
FZ Social Security Contributions | | | 243.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 205 100.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 387 490.00 | |
GG - OPERATING RESULT (I - II) | | | -387 487.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 151 091.00 | |
GK Income from other securities and fixed asset receivables | | | 229 486.00 | |
GL Other interest and similar income | | | 534 479.00 | |
GM Reversals of provisions and transfers of expenses | | | 308 600.00 | |
GP Total financial income (V) | | | 1 223 656.00 | |
GQ Financial allocations to depreciation and provisions | | | 120 044.00 | |
GR Interest and similar expenses | | | 19 965.00 | |
GU Total financial expenses (VI) | | | 140 009.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 083 647.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 696 160.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 5 244.00 | | |
HH Total exceptional expenses (VIII) | | 5 244.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -5 244.00 | | |
HK Income tax | 559 888.00 | 76 956.00 | | 559 888.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 223 659.00 | 836 225.00 | | 1 223 659.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 087 387.00 | 652 513.00 | | 1 087 387.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 136 272.00 | 183 711.00 | | 136 272.00 |
| |
| 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 | 4 285 249.00 | | 723 290.00 | 4 285 249.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 439 504.00 | |
I4 DECREASES Grand Total | | | 5 008 539.00 | |
IO DECREASES Total including other intangible assets | | | 565 009.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 026.00 | |
KD ACQUISITIONS Total including other intangible assets | 124.00 | | 564 885.00 | 124.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 107.00 | | 919.00 | 3 107.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 282 018.00 | | 157 486.00 | 4 282 018.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 831.00 | 205 100.00 | | 831.00 |
PE DEPRECIATION Total including other intangible assets | 124.00 | 204 492.00 | | 124.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 707.00 | 608.00 | | 707.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 358 068.00 | 120 044.00 | 308 600.00 | 358 068.00 |
7B Total provisions for depreciation | 393 068.00 | 120 044.00 | 308 600.00 | 393 068.00 |
7C Grand total | 393 068.00 | 120 044.00 | 308 600.00 | 393 068.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 120 044.00 | 308 600.00 | |
| |
| 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 | 7 194.00 | 7 194.00 | | 7 194.00 |
8C Staff and Related Accounts | 84.00 | 84.00 | | 84.00 |
8D Social Security and Other Social Organizations | 595.00 | 595.00 | | 595.00 |
8E Income Taxes | 482 932.00 | 482 932.00 | | 482 932.00 |
UP Loans | 150 000.00 | 150 000.00 | | 150 000.00 |
UT Other financial assets | 81 711.00 | 81 711.00 | | 81 711.00 |
VG Loans with a maturity of up to one year at origin | 1 471 366.00 | 1 471 366.00 | | 1 471 366.00 |
VH Loans with a maturity of more than one year at origin | 1 210 923.00 | 710 923.00 | 500 000.00 | 1 210 923.00 |
VI Group and Associates | 143 592.00 | 143 592.00 | | 143 592.00 |
VJ Loans taken out during the year | 100 000.00 | | | 100 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 5.00 | 5.00 | | 5.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 423 406.00 | 1 423 406.00 | | 1 423 406.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 655 117.00 | 1 655 117.00 | | 1 655 117.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 316 691.00 | 2 816 691.00 | 500 000.00 | 3 316 691.00 |
