| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 763.00 | 10 763.00 | | 10 763.00 |
AN Land | 6 464.00 | 6 464.00 | | 6 464.00 |
AP Buildings | 635 264.00 | 635 264.00 | | 635 264.00 |
AT Other tangible assets | 58 753.00 | 58 753.00 | | 58 753.00 |
BH Other financial assets | 429.00 | | 429.00 | 429.00 |
BJ TOTAL (I) | 725 682.00 | 711 243.00 | 14 439.00 | 725 682.00 |
BZ Other receivables | 1 859 898.00 | | 1 859 898.00 | 1 859 898.00 |
CF Cash and cash equivalents | 79 765.00 | | 79 765.00 | 79 765.00 |
CJ TOTAL (II) | 1 939 663.00 | | 1 939 663.00 | 1 939 663.00 |
CO Grand total (0 to V) | 2 665 345.00 | 711 243.00 | 1 954 102.00 | 2 665 345.00 |
CU Other investments | 14 009.00 | | 14 009.00 | 14 009.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | | | 1 000 000.00 |
DD Legal reserve (1) | 100 000.00 | | | 100 000.00 |
DF Regulated reserves (1) | 828 338.00 | | | 828 338.00 |
DH Retained earnings | -4 274.00 | | | -4 274.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 733.00 | | | 4 733.00 |
DL TOTAL (I) | 1 928 798.00 | | | 1 928 798.00 |
DU Loans and Debts from Credit Institutions (3) | 352.00 | | | 352.00 |
DX Trade payables and related accounts | 5 550.00 | | | 5 550.00 |
DY Tax and social security liabilities | 19 402.00 | | | 19 402.00 |
EC TOTAL (IV) | 25 304.00 | | | 25 304.00 |
EE Grand total (I to V) | 1 954 102.00 | | | 1 954 102.00 |
EG Accrued income and payables due within one year | 25 304.00 | | | 25 304.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 352.00 | | | 352.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 418.00 | |
FX Taxes, duties, and similar payments | | | -10 151.00 | |
GF Total Operating Expenses (II) | | | -4 733.00 | |
GG - OPERATING RESULT (I - II) | | | 4 733.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 733.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -4 733.00 | | | -4 733.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 733.00 | | | 4 733.00 |
| |
| 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 | 725 682.00 | | | 725 682.00 |
I3 DECREASES Total Financial Fixed Assets | | | 14 439.00 | |
I4 DECREASES Grand Total | | | 725 682.00 | |
IO DECREASES Total including other intangible assets | | | 10 763.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 700 480.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 763.00 | | | 10 763.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 700 480.00 | | | 700 480.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 439.00 | | | 14 439.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 711 243.00 | | | 711 243.00 |
PE DEPRECIATION Total including other intangible assets | 10 763.00 | | | 10 763.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 700 480.00 | | | 700 480.00 |
| |
| 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 | 5 550.00 | 5 550.00 | | 5 550.00 |
8C Staff and Related Accounts | 10 859.00 | 10 859.00 | | 10 859.00 |
UT Other financial assets | 429.00 | | | 429.00 |
VB VAT | 814.00 | | | 814.00 |
VC Group and associates | 1 859 083.00 | | | 1 859 083.00 |
VG Loans with a maturity of up to one year at origin | 352.00 | 352.00 | | 352.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 542.00 | 8 542.00 | | 8 542.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 860 327.00 | 1 859 898.00 | 429.00 | 1 860 327.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 304.00 | 25 304.00 | | 25 304.00 |
| |
| 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 | -10 151.00 | | | -10 151.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 023.00 | | | 4 023.00 |
ST Other accounts | 1 395.00 | | | 1 395.00 |
YX Total of the account corresponding to line FX of table no. 2052 | -10 151.00 | | | -10 151.00 |
YZ Total deductible VAT on goods and services | 922.00 | | | 922.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 418.00 | | | 5 418.00 |
