| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 3 108 523.00 | 1 771 937.00 | 1 336 586.00 | 3 108 523.00 |
BJ TOTAL (I) | 5 133 463.00 | 1 771 937.00 | 3 361 526.00 | 5 133 463.00 |
BX Customers and related accounts | 27 231.00 | | 27 231.00 | 27 231.00 |
BZ Other receivables | 130 591.00 | | 130 591.00 | 130 591.00 |
CD Marketable securities | 36 471 812.00 | 16 756.00 | 36 455 056.00 | 36 471 812.00 |
CF Cash and cash equivalents | 34 345 027.00 | | 34 345 027.00 | 34 345 027.00 |
CJ TOTAL (II) | 70 974 662.00 | 16 756.00 | 70 957 905.00 | 70 974 662.00 |
CO Grand total (0 to V) | 76 108 125.00 | 1 788 694.00 | 74 319 432.00 | 76 108 125.00 |
CS Evaluated investments - equity method | 2 024 940.00 | | 2 024 940.00 | 2 024 940.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 256.00 | 500 256.00 | | 500 256.00 |
DB Share, merger, contribution premiums, etc. | 41 729.00 | 41 729.00 | | 41 729.00 |
DD Legal reserve (1) | 50 026.00 | 50 026.00 | | 50 026.00 |
DG Other reserves | 30 217 932.00 | 30 950 951.00 | | 30 217 932.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 608 424.00 | 466 981.00 | | 1 608 424.00 |
DL TOTAL (I) | 32 418 367.00 | 32 009 943.00 | | 32 418 367.00 |
DU Loans and Debts from Credit Institutions (3) | 468 061.00 | 2 896 457.00 | | 468 061.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 417 735.00 | 39 299 602.00 | | 41 417 735.00 |
DX Trade payables and related accounts | 10 730.00 | 11 400.00 | | 10 730.00 |
DY Tax and social security liabilities | 4 539.00 | 5 889.00 | | 4 539.00 |
EC TOTAL (IV) | 41 901 065.00 | 42 213 348.00 | | 41 901 065.00 |
EE Grand total (I to V) | 74 319 432.00 | 74 223 291.00 | | 74 319 432.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 22 693.00 | |
FJ Net sales | | | 22 693.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 22 694.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 21 535.00 | |
FX Taxes, duties, and similar payments | | | 77.00 | |
GB Operating Expenses - Provisions | | | 412 413.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 434 026.00 | |
GG - OPERATING RESULT (I - II) | | | -411 332.00 | |
GP Total financial income (V) | | | 2 292 652.00 | |
GU Total financial expenses (VI) | | | 97 724.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 194 928.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 783 596.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 175 172.00 | 120 672.00 | | 175 172.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 315 346.00 | 1 188 397.00 | | 2 315 346.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 706 922.00 | 721 416.00 | | 706 922.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 608 424.00 | 466 981.00 | | 1 608 424.00 |
| |
| 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 | 5 281 422.00 | | 1 038.00 | 5 281 422.00 |
I3 DECREASES Total Financial Fixed Assets | | 148 997.00 | 2 024 940.00 | |
I4 DECREASES Grand Total | | 148 997.00 | 5 133 463.00 | |
IO DECREASES Total including other intangible assets | | | 3 108 523.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 108 523.00 | | | 3 108 523.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 172 899.00 | | 1 038.00 | 2 172 899.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 359 525.00 | 412 413.00 | | 1 359 525.00 |
PE DEPRECIATION Total including other intangible assets | 1 359 525.00 | 412 413.00 | | 1 359 525.00 |
| |
| 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 | 10 730.00 | 10 730.00 | | 10 730.00 |
8D Social Security and Other Social Organizations | 4 539.00 | 4 539.00 | | 4 539.00 |
UL Receivables related to investments | 1 033.00 | | 1 038.00 | 1 033.00 |
UX Other trade receivables | 27 231.00 | 27 231.00 | | 27 231.00 |
VG Loans with a maturity of up to one year at origin | 468 061.00 | 468 061.00 | | 468 061.00 |
VI Group and Associates | 41 417 735.00 | 41 417 735.00 | | 41 417 735.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 130 591.00 | 130 591.00 | | 130 591.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 158 861.00 | 157 823.00 | 1 038.00 | 158 861.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 41 901 065.00 | 41 901 065.00 | | 41 901 065.00 |
