| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 018 894.00 | 1 018 894.00 | | 1 018 894.00 |
AT Other tangible assets | 42 662 173.00 | 41 229 402.00 | 1 432 771.00 | 42 662 173.00 |
BD Other fixed assets | 1 690 441.00 | 1 499 559.00 | 190 881.00 | 1 690 441.00 |
BJ TOTAL (I) | 45 371 508.00 | 43 747 856.00 | 1 623 652.00 | 45 371 508.00 |
BX Customers and related accounts | 370 207.00 | | 370 207.00 | 370 207.00 |
BZ Other receivables | 3 521.00 | | 3 521.00 | 3 521.00 |
CF Cash and cash equivalents | 7 626 680.00 | | 7 626 680.00 | 7 626 680.00 |
CJ TOTAL (II) | 8 000 408.00 | | 8 000 408.00 | 8 000 408.00 |
CO Grand total (0 to V) | 53 371 915.00 | 43 747 856.00 | 9 624 060.00 | 53 371 915.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000 678.00 | | | 2 000 678.00 |
DD Legal reserve (1) | 200 068.00 | | | 200 068.00 |
DG Other reserves | 6 948 798.00 | | | 6 948 798.00 |
DH Retained earnings | -1 760 788.00 | | | -1 760 788.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 213 924.00 | | | 2 213 924.00 |
DL TOTAL (I) | 9 602 681.00 | | | 9 602 681.00 |
DX Trade payables and related accounts | 21 126.00 | | | 21 126.00 |
DY Tax and social security liabilities | 253.00 | | | 253.00 |
EC TOTAL (IV) | 21 379.00 | | | 21 379.00 |
EE Grand total (I to V) | 9 624 060.00 | | | 9 624 060.00 |
EG Accrued income and payables due within one year | 21 379.00 | | | 21 379.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 891 171.00 | | 891 171.00 | 891 171.00 |
FJ Net sales | 891 171.00 | | 891 171.00 | 891 171.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 600.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 893 772.00 | |
FW Other purchases and external expenses | | | 19 210.00 | |
FX Taxes, duties, and similar payments | | | 1 406.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 719 767.00 | |
GF Total Operating Expenses (II) | | | 740 384.00 | |
GG - OPERATING RESULT (I - II) | | | 153 388.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 055 252.00 | |
GK Income from other securities and fixed asset receivables | | | 6 090.00 | |
GM Reversals of provisions and transfers of expenses | | | 288.00 | |
GP Total financial income (V) | | | 2 061 630.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 061 630.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 215 018.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 600.00 | | | 2 600.00 |
HF Exceptional expenses on capital transactions | 1 074.00 | | | 1 074.00 |
HH Total exceptional expenses (VIII) | 1 074.00 | | | 1 074.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 074.00 | | | -1 074.00 |
HK Income tax | 20.00 | | | 20.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 955 402.00 | | | 2 955 402.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 741 478.00 | | | 741 478.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 213 924.00 | | | 2 213 924.00 |
| |
| 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 | 50 603 739.00 | | | 50 603 739.00 |
I3 DECREASES Total Financial Fixed Assets | | 5 000 000.00 | 1 690 441.00 | |
I4 DECREASES Grand Total | | 5 232 231.00 | 45 371 508.00 | |
IO DECREASES Total including other intangible assets | | | 1 018 894.00 | |
IY DECREASES Total Tangible Fixed Assets | | 232 231.00 | 42 662 173.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 018 894.00 | | | 1 018 894.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 42 894 404.00 | | | 42 894 404.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 690 441.00 | | | 6 690 441.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 41 759 687.00 | 719 767.00 | 231 158.00 | 41 759 687.00 |
PE DEPRECIATION Total including other intangible assets | 1 018 894.00 | | | 1 018 894.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 40 740 793.00 | 719 767.00 | 231 158.00 | 40 740 793.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 14 995 590.00 | | | 14 995 590.00 |
7B Total provisions for depreciation | 1 499 559.00 | | | 1 499 559.00 |
7C Grand total | 1 499 559.00 | | | 1 499 559.00 |
| |
| 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 | 21 126.00 | 21 126.00 | | 21 126.00 |
UX Other trade receivables | 370 207.00 | | | 370 207.00 |
VB VAT | 3 521.00 | | | 3 521.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 373 728.00 | 373 728.00 | | 373 728.00 |
VW VAT | 253.00 | 253.00 | | 253.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 379.00 | 21 379.00 | | 21 379.00 |
| |
| 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 | 1 406.00 | | | 1 406.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 17 885.00 | | | 17 885.00 |
ST Other accounts | 340.00 | | | 340.00 |
XQ Rental, rental and co-ownership charges | 986.00 | | | 986.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 406.00 | | | 1 406.00 |
YY Amount of VAT collected | 222 157.00 | | | 222 157.00 |
YZ Total deductible VAT on goods and services | 3 554.00 | | | 3 554.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 19 210.00 | | | 19 210.00 |
