| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 150.00 | 150.00 | | 150.00 |
AT Other tangible assets | 9 525.00 | 2 857.00 | 6 668.00 | 9 525.00 |
BB Receivables related to investments | | | | |
BJ TOTAL (I) | 29 918 402.00 | 3 007.00 | 29 915 395.00 | 29 918 402.00 |
BX Customers and related accounts | 179 331.00 | | 179 331.00 | 179 331.00 |
BZ Other receivables | 29 502.00 | | 29 502.00 | 29 502.00 |
CF Cash and cash equivalents | 13 383.00 | | 13 383.00 | 13 383.00 |
CJ TOTAL (II) | 222 216.00 | | 222 216.00 | 222 216.00 |
CO Grand total (0 to V) | 30 140 618.00 | 3 007.00 | 30 137 611.00 | 30 140 618.00 |
CU Other investments | 29 908 727.00 | | 29 908 727.00 | 29 908 727.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 27 944 000.00 | 27 862 500.00 | | 27 944 000.00 |
DB Share, merger, contribution premiums, etc. | 489.00 | 489.00 | | 489.00 |
DD Legal reserve (1) | 22 100.00 | 7 741.00 | | 22 100.00 |
DG Other reserves | 419 904.00 | 147 081.00 | | 419 904.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 119 065.00 | 287 182.00 | | 119 065.00 |
DL TOTAL (I) | 28 505 558.00 | 28 304 993.00 | | 28 505 558.00 |
DU Loans and Debts from Credit Institutions (3) | 1 196 056.00 | 1 544 057.00 | | 1 196 056.00 |
DV Miscellaneous Loans and Financial Debts (4) | 287 737.00 | 240 028.00 | | 287 737.00 |
DX Trade payables and related accounts | 9 632.00 | 13 128.00 | | 9 632.00 |
DY Tax and social security liabilities | 135 219.00 | 66 678.00 | | 135 219.00 |
EA Other liabilities | 3 409.00 | | | 3 409.00 |
EC TOTAL (IV) | 1 632 053.00 | 1 863 892.00 | | 1 632 053.00 |
EE Grand total (I to V) | 30 137 611.00 | 30 168 885.00 | | 30 137 611.00 |
EG Accrued income and payables due within one year | 1 632 053.00 | 1 863 892.00 | | 1 632 053.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 196 056.00 | 1 544 057.00 | | 1 196 056.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 554 500.00 | | 554 500.00 | 554 500.00 |
FJ Net sales | 554 500.00 | | 554 500.00 | 554 500.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 768.00 | |
FR Total operating income (I) | | | 562 268.00 | |
FW Other purchases and external expenses | | | 88 593.00 | |
FX Taxes, duties, and similar payments | | | 3 301.00 | |
FY Salaries and Wages | | | 246 923.00 | |
FZ Social Security Contributions | | | 39 579.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 799.00 | |
GE Other Expenses | | | 24.00 | |
GF Total Operating Expenses (II) | | | 380 219.00 | |
GG - OPERATING RESULT (I - II) | | | 182 050.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 57.00 | |
GP Total financial income (V) | | | 57.00 | |
GR Interest and similar expenses | | | 26 926.00 | |
GU Total financial expenses (VI) | | | 26 926.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -26 869.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 155 181.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 7 768.00 | | | 7 768.00 |
HE Exceptional expenses on management operations | | 564.00 | | |
HH Total exceptional expenses (VIII) | | 564.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -564.00 | | |
HK Income tax | 36 116.00 | 13 489.00 | | 36 116.00 |
HL TOTAL REVENUE (I + III + V + VII) | 562 325.00 | 599 979.00 | | 562 325.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 443 260.00 | 312 797.00 | | 443 260.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 119 065.00 | 287 182.00 | | 119 065.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 209.00 | 1 799.00 | | 1 209.00 |
| |
| 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 | 268 410.00 | 268 410.00 | | 268 410.00 |
8B Suppliers and Related Accounts | 9 632.00 | 9 632.00 | | 9 632.00 |
8K Other liabilities (including liabilities related to repo transactions) | 22 736.00 | 22 736.00 | | 22 736.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 632 053.00 | 1 632 053.00 | | 1 632 053.00 |
| |
| 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 | 2 627.00 | 1 382.00 | | 2 627.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 46 639.00 | 47 793.00 | | 46 639.00 |
ST Other accounts | 13 907.00 | 11 612.00 | | 13 907.00 |
XQ Rental, rental and co-ownership charges | 6 000.00 | 6 000.00 | | 6 000.00 |
YT Subcontracting | 22 048.00 | 12 500.00 | | 22 048.00 |
YW Business tax | 674.00 | 142.00 | | 674.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 301.00 | 1 524.00 | | 3 301.00 |
YY Amount of VAT collected | 110 900.00 | 73 400.00 | | 110 900.00 |
YZ Total deductible VAT on goods and services | 11 899.00 | 13 255.00 | | 11 899.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 88 593.00 | 77 906.00 | | 88 593.00 |
