| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 12 736.00 | 12 736.00 | | 12 736.00 |
AT Other tangible assets | 18 889.00 | 18 889.00 | | 18 889.00 |
BJ TOTAL (I) | 99 331 516.00 | 31 625.00 | 99 299 891.00 | 99 331 516.00 |
BX Customers and related accounts | 43 231.00 | | 43 231.00 | 43 231.00 |
BZ Other receivables | 32 315 879.00 | | 32 315 879.00 | 32 315 879.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 9 581.00 | | 9 581.00 | 9 581.00 |
CJ TOTAL (II) | 32 368 691.00 | | 32 368 691.00 | 32 368 691.00 |
CO Grand total (0 to V) | 131 700 207.00 | 31 625.00 | 131 668 582.00 | 131 700 207.00 |
CU Other investments | 99 299 891.00 | | 99 299 891.00 | 99 299 891.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 95 403 750.00 | 95 403 750.00 | | 95 403 750.00 |
DB Share, merger, contribution premiums, etc. | 1 708 838.00 | 1 708 838.00 | | 1 708 838.00 |
DD Legal reserve (1) | 2 338 336.00 | 2 032 645.00 | | 2 338 336.00 |
DF Regulated reserves (1) | 5 984 355.00 | 5 984 355.00 | | 5 984 355.00 |
DH Retained earnings | 20 302 396.00 | 14 494 269.00 | | 20 302 396.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 474 528.00 | 6 113 817.00 | | 5 474 528.00 |
DL TOTAL (I) | 131 212 202.00 | 125 737 675.00 | | 131 212 202.00 |
DU Loans and Debts from Credit Institutions (3) | 20 560.00 | | | 20 560.00 |
DX Trade payables and related accounts | 41 308.00 | 21 004.00 | | 41 308.00 |
DY Tax and social security liabilities | 145 221.00 | | | 145 221.00 |
EA Other liabilities | 249 291.00 | 567 371.00 | | 249 291.00 |
EC TOTAL (IV) | 456 379.00 | 588 374.00 | | 456 379.00 |
EE Grand total (I to V) | 131 668 582.00 | 126 326 049.00 | | 131 668 582.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 348 000.00 | | 348 000.00 | 348 000.00 |
FJ Net sales | 348 000.00 | | 348 000.00 | 348 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 18 006.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 366 008.00 | |
FW Other purchases and external expenses | | | 369 025.00 | |
FX Taxes, duties, and similar payments | | | 523.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 556.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 372 108.00 | |
GG - OPERATING RESULT (I - II) | | | -6 101.00 | |
GK Income from other securities and fixed asset receivables | | | 167 750.00 | |
GP Total financial income (V) | | | 5 602 750.00 | |
GR Interest and similar expenses | | | 691.00 | |
GU Total financial expenses (VI) | | | 691.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 602 060.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 595 959.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 4 924.00 | | |
HD Total exceptional income (VII) | | 4 924.00 | | |
HE Exceptional expenses on management operations | 959.00 | | | 959.00 |
HH Total exceptional expenses (VIII) | 959.00 | | | 959.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -959.00 | 4 924.00 | | -959.00 |
HK Income tax | 120 472.00 | 231 328.00 | | 120 472.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 968 758.00 | 6 694 714.00 | | 5 968 758.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 494 230.00 | 580 897.00 | | 494 230.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 474 528.00 | 6 113 817.00 | | 5 474 528.00 |
| |
| 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 | 99 331 516.00 | | | 99 331 516.00 |
I3 DECREASES Total Financial Fixed Assets | | | 99 299 891.00 | |
I4 DECREASES Grand Total | | | 99 331 516.00 | |
IO DECREASES Total including other intangible assets | | | 12 736.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 889.00 | |
KD ACQUISITIONS Total including other intangible assets | 12 736.00 | | | 12 736.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 889.00 | | | 18 889.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 99 299 891.00 | | | 99 299 891.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 29 067.00 | 2 558.00 | | 29 067.00 |
PE DEPRECIATION Total including other intangible assets | 10 178.00 | 2 558.00 | | 10 178.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 889.00 | | | 18 889.00 |
| |
| 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 | 41 308.00 | 41 308.00 | | 41 308.00 |
8E Income Taxes | 140 081.00 | 140 081.00 | | 140 081.00 |
8K Other liabilities (including liabilities related to repo transactions) | 154.00 | 154.00 | | 154.00 |
UX Other trade receivables | 43 231.00 | 43 231.00 | | 43 231.00 |
VB VAT | 37 239.00 | 37 239.00 | | 37 239.00 |
VC Group and associates | 32 270 000.00 | 680 000.00 | 31 590 000.00 | 32 270 000.00 |
VG Loans with a maturity of up to one year at origin | 20 560.00 | 20 560.00 | | 20 560.00 |
VI Group and Associates | 249 137.00 | 249 137.00 | | 249 137.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 640.00 | 8 640.00 | | 8 640.00 |
VS Prepaid expenses | 9 581.00 | 9 581.00 | | 9 581.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 368 691.00 | 778 691.00 | 31 590 000.00 | 32 368 691.00 |
VW VAT | 5 140.00 | 5 140.00 | | 5 140.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 456 379.00 | 456 379.00 | | 456 379.00 |
