| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 480.00 | 480.00 | | 480.00 |
AR Technical installations, industrial equipment and tools | 3 225.00 | 3 113.00 | 112.00 | 3 225.00 |
AT Other tangible assets | 59 686.00 | 4 447.00 | 55 238.00 | 59 686.00 |
BJ TOTAL (I) | 4 155 267.00 | 8 160.00 | 4 147 107.00 | 4 155 267.00 |
BZ Other receivables | 19 851.00 | | 19 851.00 | 19 851.00 |
CF Cash and cash equivalents | 9 141.00 | | 9 141.00 | 9 141.00 |
CH Prepaid expenses | 1 197.00 | | 1 197.00 | 1 197.00 |
CJ TOTAL (II) | 30 189.00 | | 30 189.00 | 30 189.00 |
CO Grand total (0 to V) | 4 185 456.00 | 8 160.00 | 4 177 296.00 | 4 185 456.00 |
CS Evaluated investments - equity method | 4 091 876.00 | 120.00 | 4 091 756.00 | 4 091 876.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 198 184.00 | 198 184.00 | | 198 184.00 |
DD Legal reserve (1) | 19 819.00 | 19 819.00 | | 19 819.00 |
DG Other reserves | 2 550 928.00 | 2 534 478.00 | | 2 550 928.00 |
DH Retained earnings | 1 055 314.00 | 1 055 314.00 | | 1 055 314.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 701.00 | 16 450.00 | | 15 701.00 |
DK Regulated provisions | 2 675.00 | 2 675.00 | | 2 675.00 |
DL TOTAL (I) | 3 842 622.00 | 3 826 920.00 | | 3 842 622.00 |
DU Loans and Debts from Credit Institutions (3) | 305 835.00 | 330 599.00 | | 305 835.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 777.00 | 324.00 | | 15 777.00 |
DX Trade payables and related accounts | 9 362.00 | 8 694.00 | | 9 362.00 |
DY Tax and social security liabilities | 3 561.00 | 7 064.00 | | 3 561.00 |
EA Other liabilities | 138.00 | 138.00 | | 138.00 |
EC TOTAL (IV) | 334 674.00 | 346 820.00 | | 334 674.00 |
EE Grand total (I to V) | 4 177 296.00 | 4 173 740.00 | | 4 177 296.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 16 015.00 | |
FJ Net sales | | | 16 015.00 | |
FQ Other income | | | 383.00 | |
FR Total operating income (I) | | | 16 398.00 | |
FW Other purchases and external expenses | | | 23 792.00 | |
FX Taxes, duties, and similar payments | | | 261.00 | |
FY Salaries and Wages | | | 6 000.00 | |
FZ Social Security Contributions | | | 4 001.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 025.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 35 080.00 | |
GG - OPERATING RESULT (I - II) | | | -18 682.00 | |
GP Total financial income (V) | | | 42 993.00 | |
GU Total financial expenses (VI) | | | 1 504.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 41 489.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 807.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 40 565.00 | 32 910.00 | | 40 565.00 |
HH Total exceptional expenses (VIII) | 47 670.00 | 31 457.00 | | 47 670.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 105.00 | 1 453.00 | | -7 105.00 |
HL TOTAL REVENUE (I + III + V + VII) | 99 956.00 | 90 168.00 | | 99 956.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 84 254.00 | 73 719.00 | | 84 254.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 701.00 | 16 450.00 | | 15 701.00 |
| |
| 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 | 3 958 441.00 | | 486 268.00 | 3 958 441.00 |
I3 DECREASES Total Financial Fixed Assets | | 241 772.00 | 4 091 876.00 | |
I4 DECREASES Grand Total | | 289 442.00 | 4 155 267.00 | |
IO DECREASES Total including other intangible assets | | | 480.00 | |
IY DECREASES Total Tangible Fixed Assets | | 47 670.00 | 62 911.00 | |
KD ACQUISITIONS Total including other intangible assets | 480.00 | | | 480.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 110 581.00 | | | 110 581.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 847 381.00 | | 486 268.00 | 3 847 381.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 016.00 | 1 025.00 | | 7 016.00 |
PE DEPRECIATION Total including other intangible assets | 480.00 | | | 480.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 536.00 | 1 025.00 | | 6 536.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 675.00 | | | 2 675.00 |
7C Grand total | 2 675.00 | | | 2 675.00 |
| |
| 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 | 9 362.00 | 9 362.00 | | 9 362.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15 915.00 | 15 915.00 | | 15 915.00 |
UL Receivables related to investments | 3 812 112.00 | | 3 812 112.00 | 3 812 112.00 |
UX Other trade receivables | 18 518.00 | 18 518.00 | | 18 518.00 |
VH Loans with a maturity of more than one year at origin | 305 835.00 | 49 980.00 | 255 855.00 | 305 835.00 |
VK Loans repaid during the year | 24 764.00 | | | 24 764.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 562.00 | 3 562.00 | | 3 562.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 333.00 | 1 333.00 | | 1 333.00 |
VS Prepaid expenses | 1 197.00 | 1 197.00 | | 1 197.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 833 161.00 | 21 048.00 | 3 812 112.00 | 3 833 161.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 334 674.00 | 78 819.00 | 255 855.00 | 334 674.00 |
