| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | | 1.00 | | |
BJ TOTAL (I) | 2 858 946.00 | | 2 858 946.00 | 2 858 946.00 |
BX Customers and related accounts | 77 868.00 | 4 000.00 | 73 868.00 | 77 868.00 |
BZ Other receivables | 285 447.00 | 18 100.00 | 267 347.00 | 285 447.00 |
CF Cash and cash equivalents | 205.00 | | 205.00 | 205.00 |
CJ TOTAL (II) | 363 521.00 | 22 100.00 | 341 421.00 | 363 521.00 |
CO Grand total (0 to V) | 3 222 467.00 | 22 100.00 | 3 200 367.00 | 3 222 467.00 |
CU Other investments | 2 858 946.00 | | 2 858 946.00 | 2 858 946.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 74 700.00 | | | 74 700.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DH Retained earnings | 1 845 568.00 | | | 1 845 568.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 72 405.00 | | | 72 405.00 |
DL TOTAL (I) | 1 993 474.00 | | | 1 993 474.00 |
DU Loans and Debts from Credit Institutions (3) | 206 999.00 | | | 206 999.00 |
DV Miscellaneous Loans and Financial Debts (4) | 674 729.00 | | | 674 729.00 |
DX Trade payables and related accounts | 23 123.00 | | | 23 123.00 |
DY Tax and social security liabilities | 49 097.00 | | | 49 097.00 |
DZ Fixed asset liabilities and related accounts | 69 160.00 | | | 69 160.00 |
EA Other liabilities | 183 784.00 | | | 183 784.00 |
EC TOTAL (IV) | 1 206 893.00 | | | 1 206 893.00 |
EE Grand total (I to V) | 3 200 367.00 | | | 3 200 367.00 |
EG Accrued income and payables due within one year | 1 036 118.00 | | | 1 036 118.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 36 224.00 | | | 36 224.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 89 000.00 | | 89 000.00 | 89 000.00 |
FJ Net sales | 89 000.00 | | 89 000.00 | 89 000.00 |
FR Total operating income (I) | | | 89 000.00 | |
FW Other purchases and external expenses | | | 11 838.00 | |
FX Taxes, duties, and similar payments | | | 667.00 | |
FY Salaries and Wages | | | 32 884.00 | |
FZ Social Security Contributions | | | 10 024.00 | |
GF Total Operating Expenses (II) | | | 55 413.00 | |
GG - OPERATING RESULT (I - II) | | | 33 586.00 | |
GH Attributed profit or transferred loss (III) | | | 85 543.00 | |
GI Supported loss or transferred profit (IV) | | | 3 632.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 269.00 | |
GP Total financial income (V) | | | 2 269.00 | |
GR Interest and similar expenses | | | 19 866.00 | |
GU Total financial expenses (VI) | | | 19 866.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -17 597.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 97 899.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 879.00 | | | 879.00 |
HA Exceptional income from management transactions | 782.00 | | | 782.00 |
HD Total exceptional income (VII) | 782.00 | | | 782.00 |
HE Exceptional expenses on management operations | 1 500.00 | | | 1 500.00 |
HH Total exceptional expenses (VIII) | 1 500.00 | | | 1 500.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -717.00 | | | -717.00 |
HK Income tax | 24 776.00 | | | 24 776.00 |
HL TOTAL REVENUE (I + III + V + VII) | 177 595.00 | | | 177 595.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 105 189.00 | | | 105 189.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 72 405.00 | | | 72 405.00 |
| |
| 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 | 2 524 316.00 | | 334 630.00 | 2 524 316.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 858 946.00 | |
I4 DECREASES Grand Total | | | 2 858 946.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 524 316.00 | | 334 630.00 | 2 524 316.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 4 000.00 | | | 4 000.00 |
6X Other provisions for depreciation | 18 100.00 | | | 18 100.00 |
7B Total provisions for depreciation | 22 100.00 | | | 22 100.00 |
7C Grand total | 22 100.00 | | | 22 100.00 |
| |
| 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 | 23 123.00 | 23 123.00 | | 23 123.00 |
8C Staff and Related Accounts | 5 314.00 | 5 314.00 | | 5 314.00 |
8D Social Security and Other Social Organizations | 5 880.00 | 5 880.00 | | 5 880.00 |
8J Fixed Asset Liabilities and Related Accounts | 69 160.00 | 69 160.00 | | 69 160.00 |
8K Other liabilities (including liabilities related to repo transactions) | 183 784.00 | 183 784.00 | | 183 784.00 |
UX Other trade receivables | 77 868.00 | 77 868.00 | | 77 868.00 |
VB VAT | 5 172.00 | 5 172.00 | | 5 172.00 |
VC Group and associates | 2 269.00 | 2 269.00 | | 2 269.00 |
VG Loans with a maturity of up to one year at origin | 36 224.00 | 36 224.00 | | 36 224.00 |
VH Loans with a maturity of more than one year at origin | 170 774.00 | | | 170 774.00 |
VI Group and Associates | 674 729.00 | 674 729.00 | | 674 729.00 |
VK Loans repaid during the year | -135 392.00 | | | -135 392.00 |
VM Income taxes | 3 619.00 | 3 619.00 | | 3 619.00 |
VQ Other Taxes, Duties, and Similar Debts | 690.00 | 690.00 | | 690.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 274 386.00 | 274 386.00 | | 274 386.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 363 315.00 | 363 315.00 | | 363 315.00 |
VW VAT | 37 211.00 | 37 211.00 | | 37 211.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 206 893.00 | 1 036 118.00 | | 1 206 893.00 |
| |
| 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 | 345.00 | | | 345.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 497.00 | | | 4 497.00 |
ST Other accounts | 5 180.00 | | | 5 180.00 |
XQ Rental, rental and co-ownership charges | 2 160.00 | | | 2 160.00 |
YP Average staff number | 2.00 | | | 2.00 |
YW Business tax | 322.00 | | | 322.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 667.00 | | | 667.00 |
YY Amount of VAT collected | 17 800.00 | | | 17 800.00 |
YZ Total deductible VAT on goods and services | 1 520.00 | | | 1 520.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 11 838.00 | | | 11 838.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
