| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 013.00 | 7 442.00 | 571.00 | 8 013.00 |
AN Land | 32 435.00 | | 32 435.00 | 32 435.00 |
AP Buildings | 2 129 892.00 | 1 255 204.00 | 874 688.00 | 2 129 892.00 |
AR Technical installations, industrial equipment and tools | 44 451.00 | 15 806.00 | 28 645.00 | 44 451.00 |
AT Other tangible assets | 83 925.00 | 61 243.00 | 22 682.00 | 83 925.00 |
BH Other financial assets | 2 091.00 | | 2 091.00 | 2 091.00 |
BJ TOTAL (I) | 2 300 807.00 | 1 339 695.00 | 961 112.00 | 2 300 807.00 |
BX Customers and related accounts | 9 368.00 | | 9 368.00 | 9 368.00 |
BZ Other receivables | 3 621 084.00 | | 3 621 084.00 | 3 621 084.00 |
CD Marketable securities | 119 586.00 | | 119 586.00 | 119 586.00 |
CF Cash and cash equivalents | 1 772.00 | | 1 772.00 | 1 772.00 |
CH Prepaid expenses | 6 057.00 | | 6 057.00 | 6 057.00 |
CJ TOTAL (II) | 3 757 867.00 | | 3 757 867.00 | 3 757 867.00 |
CO Grand total (0 to V) | 6 058 674.00 | 1 339 695.00 | 4 718 979.00 | 6 058 674.00 |
CP Shares due in less than one year | 2 091.00 | | | 2 091.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 245.00 | 15 245.00 | | 15 245.00 |
DC Revaluation differences | 365 878.00 | 365 878.00 | | 365 878.00 |
DD Legal reserve (1) | 1 524.00 | 1 524.00 | | 1 524.00 |
DG Other reserves | 70 182.00 | 70 182.00 | | 70 182.00 |
DH Retained earnings | 4 023 938.00 | 3 974 947.00 | | 4 023 938.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 46 951.00 | 48 991.00 | | 46 951.00 |
DL TOTAL (I) | 4 523 718.00 | 4 476 767.00 | | 4 523 718.00 |
DU Loans and Debts from Credit Institutions (3) | 5 173.00 | | | 5 173.00 |
DV Miscellaneous Loans and Financial Debts (4) | 94 428.00 | 94 428.00 | | 94 428.00 |
DX Trade payables and related accounts | 32 246.00 | 29 504.00 | | 32 246.00 |
DY Tax and social security liabilities | 24 335.00 | 29 727.00 | | 24 335.00 |
EA Other liabilities | 39 080.00 | 41 780.00 | | 39 080.00 |
EC TOTAL (IV) | 195 261.00 | 195 438.00 | | 195 261.00 |
EE Grand total (I to V) | 4 718 979.00 | 4 672 206.00 | | 4 718 979.00 |
EG Accrued income and payables due within one year | 195 261.00 | 195 438.00 | | 195 261.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 5 173.00 | | | 5 173.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 374 727.00 | | 374 727.00 | 374 727.00 |
FJ Net sales | 374 727.00 | | 374 727.00 | 374 727.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 75 718.00 | |
FQ Other income | | | 370.00 | |
FR Total operating income (I) | | | 450 816.00 | |
FW Other purchases and external expenses | | | 179 588.00 | |
FX Taxes, duties, and similar payments | | | 69 850.00 | |
FY Salaries and Wages | | | 128 240.00 | |
FZ Social Security Contributions | | | 56 054.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 78 301.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 512 037.00 | |
GG - OPERATING RESULT (I - II) | | | -61 221.00 | |
GL Other interest and similar income | | | 72 072.00 | |
GP Total financial income (V) | | | 72 072.00 | |
GR Interest and similar expenses | | | 721.00 | |
GU Total financial expenses (VI) | | | 721.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 71 351.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 130.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 75 718.00 | 60 463.00 | | 75 718.00 |
HA Exceptional income from management transactions | 59 418.00 | 735.00 | | 59 418.00 |
HD Total exceptional income (VII) | 59 418.00 | 735.00 | | 59 418.00 |
HE Exceptional expenses on management operations | 3 192.00 | 125.00 | | 3 192.00 |
HH Total exceptional expenses (VIII) | 3 192.00 | 125.00 | | 3 192.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 56 226.00 | 610.00 | | 56 226.00 |
HK Income tax | 19 405.00 | 17 792.00 | | 19 405.00 |
HL TOTAL REVENUE (I + III + V + VII) | 582 306.00 | 516 272.00 | | 582 306.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 535 356.00 | 467 281.00 | | 535 356.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 46 951.00 | 48 991.00 | | 46 951.00 |
HP References: Equipment leasing | 26 367.00 | 19 379.00 | | 26 367.00 |
| |
| 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 | 1 972 954.00 | | 327 853.00 | 1 972 954.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 091.00 | |
I4 DECREASES Grand Total | | | 2 300 807.00 | |
IO DECREASES Total including other intangible assets | | | 8 013.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 290 702.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 013.00 | | | 8 013.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 962 849.00 | | 327 853.00 | 1 962 849.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 091.00 | | | 2 091.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 261 394.00 | 78 301.00 | | 1 261 394.00 |
PE DEPRECIATION Total including other intangible assets | 5 840.00 | 1 603.00 | | 5 840.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 255 554.00 | 76 699.00 | | 1 255 554.00 |
| |
| 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 | 94 428.00 | 94 428.00 | | 94 428.00 |
8B Suppliers and Related Accounts | 32 246.00 | 32 246.00 | | 32 246.00 |
8C Staff and Related Accounts | 7 521.00 | 7 521.00 | | 7 521.00 |
8D Social Security and Other Social Organizations | 13 474.00 | 13 474.00 | | 13 474.00 |
8K Other liabilities (including liabilities related to repo transactions) | 39 080.00 | 39 080.00 | | 39 080.00 |
UT Other financial assets | 2 091.00 | 2 091.00 | | 2 091.00 |
UX Other trade receivables | 9 368.00 | | | 9 368.00 |
UY Staff and related accounts | 8 000.00 | | | 8 000.00 |
VG Loans with a maturity of up to one year at origin | 5 173.00 | 5 173.00 | | 5 173.00 |
VM Income taxes | 2 776.00 | | | 2 776.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 340.00 | 3 340.00 | | 3 340.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 610 308.00 | | | 3 610 308.00 |
VS Prepaid expenses | 6 057.00 | | | 6 057.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 638 600.00 | 3 638 600.00 | | 3 638 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 195 261.00 | 195 261.00 | | 195 261.00 |
| |
| 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 | 69 850.00 | 67 393.00 | | 69 850.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 15 285.00 | 15 048.00 | | 15 285.00 |
ST Other accounts | 159 431.00 | 123 735.00 | | 159 431.00 |
XQ Rental, rental and co-ownership charges | 3 679.00 | 876.00 | | 3 679.00 |
YP Average staff number | 2.00 | 5.00 | | 2.00 |
YT Subcontracting | 1 193.00 | 1 160.00 | | 1 193.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 69 850.00 | 67 393.00 | | 69 850.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 179 588.00 | 140 819.00 | | 179 588.00 |
