| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 762.00 | | 762.00 | 762.00 |
AP Buildings | 76 997.00 | 58 767.00 | 18 230.00 | 76 997.00 |
AT Other tangible assets | 794.00 | 794.00 | | 794.00 |
BJ TOTAL (I) | 312 081.00 | 59 562.00 | 252 520.00 | 312 081.00 |
BZ Other receivables | 4 674 297.00 | | 4 674 297.00 | 4 674 297.00 |
CD Marketable securities | 212 890.00 | | 212 890.00 | 212 890.00 |
CF Cash and cash equivalents | 250 899.00 | | 250 899.00 | 250 899.00 |
CH Prepaid expenses | 383.00 | | 383.00 | 383.00 |
CJ TOTAL (II) | 5 138 469.00 | | 5 138 469.00 | 5 138 469.00 |
CO Grand total (0 to V) | 5 450 550.00 | 59 562.00 | 5 390 989.00 | 5 450 550.00 |
CU Other investments | 233 528.00 | | 233 528.00 | 233 528.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 272 884.00 | 272 884.00 | | 272 884.00 |
DD Legal reserve (1) | 27 288.00 | 27 288.00 | | 27 288.00 |
DH Retained earnings | 4 375 831.00 | 3 995 992.00 | | 4 375 831.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 278 590.00 | 379 839.00 | | 278 590.00 |
DL TOTAL (I) | 4 954 593.00 | 4 676 003.00 | | 4 954 593.00 |
DV Miscellaneous Loans and Financial Debts (4) | 293 891.00 | 460 267.00 | | 293 891.00 |
DX Trade payables and related accounts | 2 411.00 | 2 400.00 | | 2 411.00 |
DY Tax and social security liabilities | 140 094.00 | 11 245.00 | | 140 094.00 |
EA Other liabilities | | 9 018.00 | | |
EC TOTAL (IV) | 436 396.00 | 482 930.00 | | 436 396.00 |
EE Grand total (I to V) | 5 390 989.00 | 5 158 933.00 | | 5 390 989.00 |
EG Accrued income and payables due within one year | 433 559.00 | 480 059.00 | | 433 559.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 58 053.00 | | 58 053.00 | 58 053.00 |
FJ Net sales | 58 053.00 | | 58 053.00 | 58 053.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 008.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 59 063.00 | |
FW Other purchases and external expenses | | | 23 398.00 | |
FX Taxes, duties, and similar payments | | | 3 900.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 355.00 | |
GF Total Operating Expenses (II) | | | 30 654.00 | |
GG - OPERATING RESULT (I - II) | | | 28 409.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 491 267.00 | |
GK Income from other securities and fixed asset receivables | | | 19 022.00 | |
GL Other interest and similar income | | | 2 520.00 | |
GP Total financial income (V) | | | 512 808.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 512 808.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 541 217.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 008.00 | 1 008.00 | | 1 008.00 |
HK Income tax | 262 627.00 | 134 341.00 | | 262 627.00 |
HL TOTAL REVENUE (I + III + V + VII) | 571 871.00 | 538 229.00 | | 571 871.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 293 281.00 | 158 391.00 | | 293 281.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 278 590.00 | 379 839.00 | | 278 590.00 |
| |
| 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 | 287 081.00 | | 25 000.00 | 287 081.00 |
I3 DECREASES Total Financial Fixed Assets | | | 233 528.00 | |
I4 DECREASES Grand Total | | | 312 081.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 78 554.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 78 554.00 | | | 78 554.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 208 528.00 | | 25 000.00 | 208 528.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 56 206.00 | 3 355.00 | | 56 206.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 56 206.00 | 3 355.00 | | 56 206.00 |
| |
| 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 | 2 837.00 | | 2 837.00 | 2 837.00 |
8B Suppliers and Related Accounts | 2 411.00 | 2 411.00 | | 2 411.00 |
8E Income Taxes | 128 299.00 | 128 299.00 | | 128 299.00 |
VB VAT | 440.00 | | | 440.00 |
VI Group and Associates | 291 054.00 | 291 054.00 | | 291 054.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 933.00 | 2 933.00 | | 2 933.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 673 858.00 | | | 4 673 858.00 |
VS Prepaid expenses | 383.00 | | | 383.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 674 680.00 | 4 674 680.00 | | 4 674 680.00 |
VW VAT | 8 862.00 | 8 862.00 | | 8 862.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 436 396.00 | 433 559.00 | 2 837.00 | 436 396.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 2 169.00 | -26.00 | | 2 169.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 14 334.00 | 12 296.00 | | 14 334.00 |
ST Other accounts | 3 384.00 | 1 480.00 | | 3 384.00 |
XQ Rental, rental and co-ownership charges | 5 680.00 | 5 037.00 | | 5 680.00 |
YW Business tax | 1 732.00 | 1 725.00 | | 1 732.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 900.00 | 1 699.00 | | 3 900.00 |
YY Amount of VAT collected | 11 611.00 | 11 215.00 | | 11 611.00 |
YZ Total deductible VAT on goods and services | 560.00 | 626.00 | | 560.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 23 398.00 | 18 812.00 | | 23 398.00 |
