| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 49 334.00 | | 49 334.00 | 49 334.00 |
BJ TOTAL (I) | 911 925.00 | | 911 925.00 | 911 925.00 |
BX Customers and related accounts | 75 212.00 | | 75 212.00 | 75 212.00 |
BZ Other receivables | 23 665.00 | | 23 665.00 | 23 665.00 |
CF Cash and cash equivalents | 43 638.00 | | 43 638.00 | 43 638.00 |
CJ TOTAL (II) | 142 515.00 | | 142 515.00 | 142 515.00 |
CO Grand total (0 to V) | 1 054 440.00 | | 1 054 440.00 | 1 054 440.00 |
CP Shares due in less than one year | 49 333.00 | | | 49 333.00 |
CU Other investments | 862 591.00 | | 862 591.00 | 862 591.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 29 000.00 | 29 000.00 | | 29 000.00 |
DD Legal reserve (1) | 2 900.00 | 2 900.00 | | 2 900.00 |
DG Other reserves | 480 688.00 | 420 630.00 | | 480 688.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 145 820.00 | 60 057.00 | | 145 820.00 |
DK Regulated provisions | 12 231.00 | 12 111.00 | | 12 231.00 |
DL TOTAL (I) | 670 638.00 | 524 699.00 | | 670 638.00 |
DU Loans and Debts from Credit Institutions (3) | 105 575.00 | 209 543.00 | | 105 575.00 |
DV Miscellaneous Loans and Financial Debts (4) | 200 275.00 | 137 696.00 | | 200 275.00 |
DX Trade payables and related accounts | 385.00 | 1 010.00 | | 385.00 |
DY Tax and social security liabilities | 77 529.00 | 31 784.00 | | 77 529.00 |
EA Other liabilities | 37.00 | | | 37.00 |
EC TOTAL (IV) | 383 801.00 | 380 034.00 | | 383 801.00 |
EE Grand total (I to V) | 1 054 440.00 | 904 732.00 | | 1 054 440.00 |
EG Accrued income and payables due within one year | 104 673.00 | 275 361.00 | | 104 673.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 185 846.00 | |
FJ Net sales | | | 185 846.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 185 846.00 | |
FW Other purchases and external expenses | | | 4 180.00 | |
FX Taxes, duties, and similar payments | | | 1 169.00 | |
FY Salaries and Wages | | | 106 678.00 | |
FZ Social Security Contributions | | | 60 459.00 | |
GE Other Expenses | | | 61.00 | |
GF Total Operating Expenses (II) | | | 172 547.00 | |
GG - OPERATING RESULT (I - II) | | | 13 299.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 110 571.00 | |
GP Total financial income (V) | | | 110 571.00 | |
GR Interest and similar expenses | | | 3 406.00 | |
GU Total financial expenses (VI) | | | 3 406.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 107 165.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 120 464.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 120.00 | 2 518.00 | | 120.00 |
HH Total exceptional expenses (VIII) | 120.00 | 2 518.00 | | 120.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -120.00 | -2 518.00 | | -120.00 |
HK Income tax | -25 476.00 | 2 394.00 | | -25 476.00 |
HL TOTAL REVENUE (I + III + V + VII) | 296 417.00 | 285 808.00 | | 296 417.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 150 597.00 | 225 751.00 | | 150 597.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 145 820.00 | 60 057.00 | | 145 820.00 |
| |
| 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 | 822 632.00 | | 89 293.00 | 822 632.00 |
I3 DECREASES Total Financial Fixed Assets | | | 911 925.00 | |
I4 DECREASES Grand Total | | | 911 925.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 822 632.00 | | 89 293.00 | 822 632.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 12 111.00 | 120.00 | | 12 111.00 |
7C Grand total | 12 111.00 | 120.00 | | 12 111.00 |
UJ - Exceptional | | 120.00 | | |
| |
| 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 | 173 025.00 | 173 025.00 | | 173 025.00 |
8B Suppliers and Related Accounts | 385.00 | 385.00 | | 385.00 |
8K Other liabilities (including liabilities related to repo transactions) | 27 287.00 | 27 287.00 | | 27 287.00 |
UL Receivables related to investments | 49 334.00 | 49 333.00 | | 49 334.00 |
UX Other trade receivables | 75 212.00 | 75 212.00 | | 75 212.00 |
VH Loans with a maturity of more than one year at origin | 105 575.00 | 105 575.00 | | 105 575.00 |
VK Loans repaid during the year | 103 075.00 | | | 103 075.00 |
VP Miscellaneous | 23 665.00 | 23 665.00 | | 23 665.00 |
VQ Other Taxes, Duties, and Similar Debts | 77 529.00 | 77 529.00 | | 77 529.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 148 211.00 | 148 210.00 | 1.00 | 148 211.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 383 801.00 | 383 801.00 | | 383 801.00 |
