| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 25 739.00 | 25 739.00 | | 25 739.00 |
BB Receivables related to investments | 40 161.00 | | 40 161.00 | 40 161.00 |
BD Other fixed assets | 8 885.00 | | 8 885.00 | 8 885.00 |
BH Other financial assets | | 8 885.00 | -8 885.00 | |
BJ TOTAL (I) | 1 042 461.00 | 34 624.00 | 1 007 838.00 | 1 042 461.00 |
BX Customers and related accounts | 90 000.00 | | 90 000.00 | 90 000.00 |
BZ Other receivables | 597 160.00 | | 597 160.00 | 597 160.00 |
CF Cash and cash equivalents | 52 360.00 | | 52 360.00 | 52 360.00 |
CJ TOTAL (II) | 739 520.00 | | 739 520.00 | 739 520.00 |
CO Grand total (0 to V) | 1 781 981.00 | 34 624.00 | 1 747 357.00 | 1 781 981.00 |
CS Evaluated investments - equity method | 967 676.00 | | 967 676.00 | 967 676.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 216 449.00 | 216 449.00 | | 216 449.00 |
DB Share, merger, contribution premiums, etc. | 435 400.00 | 435 400.00 | | 435 400.00 |
DD Legal reserve (1) | 21 645.00 | 21 645.00 | | 21 645.00 |
DG Other reserves | 250 883.00 | 451 264.00 | | 250 883.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 393 111.00 | 99 619.00 | | 393 111.00 |
DK Regulated provisions | 40 057.00 | 40 057.00 | | 40 057.00 |
DL TOTAL (I) | 1 357 544.00 | 1 264 433.00 | | 1 357 544.00 |
DU Loans and Debts from Credit Institutions (3) | 113 997.00 | 132 443.00 | | 113 997.00 |
DV Miscellaneous Loans and Financial Debts (4) | 142 939.00 | 179 366.00 | | 142 939.00 |
DX Trade payables and related accounts | 1 908.00 | 3 684.00 | | 1 908.00 |
DY Tax and social security liabilities | 50 974.00 | 38 975.00 | | 50 974.00 |
EA Other liabilities | 4 995.00 | 4 995.00 | | 4 995.00 |
EB Prepaid income (2) | 75 000.00 | | | 75 000.00 |
EC TOTAL (IV) | 389 813.00 | 359 462.00 | | 389 813.00 |
EE Grand total (I to V) | 1 747 357.00 | 1 623 896.00 | | 1 747 357.00 |
EG Accrued income and payables due within one year | 296 825.00 | 247 645.00 | | 296 825.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 112 500.00 | |
FJ Net sales | | | 112 500.00 | |
FO Operating subsidies | | | 5 750.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 150.00 | |
FQ Other income | | | 125.00 | |
FR Total operating income (I) | | | 125 525.00 | |
FW Other purchases and external expenses | | | 17 811.00 | |
FX Taxes, duties, and similar payments | | | 364.00 | |
FY Salaries and Wages | | | 117 365.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 511.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 140 052.00 | |
GG - OPERATING RESULT (I - II) | | | -14 527.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 415 974.00 | |
GP Total financial income (V) | | | 415 974.00 | |
GR Interest and similar expenses | | | 4 471.00 | |
GU Total financial expenses (VI) | | | 4 471.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 411 503.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 396 976.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 770.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -770.00 | | |
HK Income tax | 3 865.00 | 29 786.00 | | 3 865.00 |
HL TOTAL REVENUE (I + III + V + VII) | 541 499.00 | 274 604.00 | | 541 499.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 148 388.00 | 174 985.00 | | 148 388.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 393 111.00 | 99 619.00 | | 393 111.00 |
| |
| 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 | 1 029 647.00 | | 12 814.00 | 1 029 647.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 016 722.00 | |
I4 DECREASES Grand Total | | | 1 042 461.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 25 738.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 25 738.00 | | | 25 738.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 003 908.00 | | 12 814.00 | 1 003 908.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 228.00 | 4 510.00 | | 21 228.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 228.00 | 4 510.00 | | 21 228.00 |
| |
| 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 | 1 908.00 | 1 908.00 | | 1 908.00 |
8D Social Security and Other Social Organizations | 30 882.00 | 30 882.00 | | 30 882.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 994.00 | 4 994.00 | | 4 994.00 |
8L Deferred income | 75 000.00 | 75 000.00 | | 75 000.00 |
UL Receivables related to investments | 40 161.00 | | 40 161.00 | 40 161.00 |
UX Other trade receivables | 90 000.00 | 90 000.00 | | 90 000.00 |
VB VAT | 1 157.00 | 1 157.00 | | 1 157.00 |
VC Group and associates | 583 667.00 | 583 667.00 | | 583 667.00 |
VH Loans with a maturity of more than one year at origin | 113 996.00 | 20 998.00 | 81 823.00 | 113 996.00 |
VI Group and Associates | 142 939.00 | 142 939.00 | | 142 939.00 |
VK Loans repaid during the year | 18 124.00 | | | 18 124.00 |
VM Income taxes | 11 135.00 | 11 135.00 | | 11 135.00 |
VQ Other Taxes, Duties, and Similar Debts | 92.00 | 92.00 | | 92.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 200.00 | 1 200.00 | | 1 200.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 727 320.00 | 687 159.00 | 40 161.00 | 727 320.00 |
VW VAT | 20 000.00 | 20 000.00 | | 20 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 389 813.00 | 296 815.00 | 81 823.00 | 389 813.00 |
