| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 179 354.00 | | 179 354.00 | 179 354.00 |
AN Land | 52 686.00 | 1 340.00 | 51 345.00 | 52 686.00 |
AP Buildings | 860 033.00 | 860 033.00 | | 860 033.00 |
BF Loans | 2 898.00 | | 2 898.00 | 2 898.00 |
BJ TOTAL (I) | 1 094 971.00 | 861 373.00 | 233 597.00 | 1 094 971.00 |
BZ Other receivables | 625 318.00 | | 625 318.00 | 625 318.00 |
CF Cash and cash equivalents | 105 532.00 | | 105 532.00 | 105 532.00 |
CJ TOTAL (II) | 730 851.00 | | 730 851.00 | 730 851.00 |
CO Grand total (0 to V) | 1 825 823.00 | 861 373.00 | 964 449.00 | 1 825 823.00 |
CP Shares due in less than one year | 2 898.00 | | | 2 898.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 502 920.00 | | | 502 920.00 |
DD Legal reserve (1) | 21 364.00 | | | 21 364.00 |
DE Statutory or contractual reserves | 201 865.00 | | | 201 865.00 |
DF Regulated reserves (1) | 161.00 | | | 161.00 |
DG Other reserves | 11 793.00 | | | 11 793.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 861.00 | | | 2 861.00 |
DL TOTAL (I) | 740 966.00 | | | 740 966.00 |
DV Miscellaneous Loans and Financial Debts (4) | 34 898.00 | | | 34 898.00 |
DX Trade payables and related accounts | 7 980.00 | | | 7 980.00 |
DY Tax and social security liabilities | 5 732.00 | | | 5 732.00 |
EA Other liabilities | 174 872.00 | | | 174 872.00 |
EC TOTAL (IV) | 223 482.00 | | | 223 482.00 |
EE Grand total (I to V) | 964 449.00 | | | 964 449.00 |
EG Accrued income and payables due within one year | 223 482.00 | | | 223 482.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 36 930.00 | | 36 930.00 | 36 930.00 |
FJ Net sales | 36 930.00 | | 36 930.00 | 36 930.00 |
FR Total operating income (I) | | | 36 930.00 | |
FW Other purchases and external expenses | | | 5 824.00 | |
FX Taxes, duties, and similar payments | | | 26 083.00 | |
GF Total Operating Expenses (II) | | | 31 907.00 | |
GG - OPERATING RESULT (I - II) | | | 5 022.00 | |
GR Interest and similar expenses | | | 730.00 | |
GU Total financial expenses (VI) | | | 730.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -730.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 292.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 431.00 | | | 1 431.00 |
HL TOTAL REVENUE (I + III + V + VII) | 36 930.00 | | | 36 930.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 068.00 | | | 34 068.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 861.00 | | | 2 861.00 |
| |
| 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 | 1 198 831.00 | | | 1 198 831.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 103 860.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 103 860.00 | 2 898.00 | |
I4 DECREASES Grand Total | | 103 860.00 | 1 094 971.00 | |
IO DECREASES Total including other intangible assets | | | 179 354.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 912 719.00 | |
KD ACQUISITIONS Total including other intangible assets | 179 354.00 | | | 179 354.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 912 719.00 | | | 912 719.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 106 758.00 | | | 106 758.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 861 373.00 | | | 861 373.00 |
CY DEPRECIATION Start-up, development, or research expenses | | | 1.00 | |
QU DEPRECIATION Total Tangible Fixed Assets | 861 373.00 | | | 861 373.00 |
| |
| 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 | 7 980.00 | 7 980.00 | | 7 980.00 |
8K Other liabilities (including liabilities related to repo transactions) | 174 872.00 | 174 872.00 | | 174 872.00 |
UP Loans | 2 898.00 | 2 898.00 | | 2 898.00 |
VB VAT | 2 907.00 | | | 2 907.00 |
VC Group and associates | 616 596.00 | | | 616 596.00 |
VI Group and Associates | 34 898.00 | 34 898.00 | | 34 898.00 |
VM Income taxes | 5 815.00 | | | 5 815.00 |
VQ Other Taxes, Duties, and Similar Debts | 649.00 | 649.00 | | 649.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 628 216.00 | 628 216.00 | | 628 216.00 |
VW VAT | 5 083.00 | 5 083.00 | | 5 083.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 223 482.00 | 223 482.00 | | 223 482.00 |
| |
| 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 | 25 648.00 | | | 25 648.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 667.00 | | | 5 667.00 |
ST Other accounts | 156.00 | | | 156.00 |
YW Business tax | 435.00 | | | 435.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 26 083.00 | | | 26 083.00 |
YY Amount of VAT collected | 7 386.00 | | | 7 386.00 |
YZ Total deductible VAT on goods and services | 1 259.00 | | | 1 259.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 824.00 | | | 5 824.00 |
