| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 632.00 | 1 632.00 | | 1 632.00 |
AP Buildings | 255 464.00 | 100 128.00 | 155 336.00 | 255 464.00 |
AT Other tangible assets | 68 006.00 | 36 361.00 | 31 645.00 | 68 006.00 |
BF Loans | 5 000.00 | | 5 000.00 | 5 000.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 3 835 008.00 | 138 122.00 | 3 696 887.00 | 3 835 008.00 |
BX Customers and related accounts | 118 322.00 | | 118 322.00 | 118 322.00 |
BZ Other receivables | 125 741.00 | | 125 741.00 | 125 741.00 |
CD Marketable securities | 878 512.00 | | 878 512.00 | 878 512.00 |
CF Cash and cash equivalents | 54 208.00 | | 54 208.00 | 54 208.00 |
CJ TOTAL (II) | 1 176 783.00 | | 1 176 783.00 | 1 176 783.00 |
CO Grand total (0 to V) | 5 011 791.00 | 138 122.00 | 4 873 670.00 | 5 011 791.00 |
CP Shares due in less than one year | 5 030.00 | | | 5 030.00 |
CU Other investments | 3 504 876.00 | | 3 504 876.00 | 3 504 876.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 877 866.00 | 877 865.00 | | 877 866.00 |
DD Legal reserve (1) | 87 786.00 | 87 786.00 | | 87 786.00 |
DH Retained earnings | 3 412 733.00 | 3 373 770.00 | | 3 412 733.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 129 894.00 | 118 963.00 | | 129 894.00 |
DL TOTAL (I) | 4 508 279.00 | 4 458 385.00 | | 4 508 279.00 |
DU Loans and Debts from Credit Institutions (3) | 175 582.00 | 217 971.00 | | 175 582.00 |
DV Miscellaneous Loans and Financial Debts (4) | 64 004.00 | 13 512.00 | | 64 004.00 |
DX Trade payables and related accounts | 15 076.00 | 13 146.00 | | 15 076.00 |
DY Tax and social security liabilities | 59 656.00 | 87 127.00 | | 59 656.00 |
EA Other liabilities | 51 073.00 | 43 778.00 | | 51 073.00 |
EC TOTAL (IV) | 365 391.00 | 375 533.00 | | 365 391.00 |
EE Grand total (I to V) | 4 873 670.00 | 4 833 918.00 | | 4 873 670.00 |
EG Accrued income and payables due within one year | 351 606.00 | 199 950.00 | | 351 606.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 398 159.00 | | 398 159.00 | 398 159.00 |
FJ Net sales | 398 159.00 | | 398 159.00 | 398 159.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 24 186.00 | |
FR Total operating income (I) | | | 422 345.00 | |
FV Inventory change (raw materials and supplies) | | | | |
FW Other purchases and external expenses | | | 72 205.00 | |
FX Taxes, duties, and similar payments | | | 4 296.00 | |
FY Salaries and Wages | | | 165 800.00 | |
FZ Social Security Contributions | | | 79 768.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 40 375.00 | |
GF Total Operating Expenses (II) | | | 362 444.00 | |
GG - OPERATING RESULT (I - II) | | | 59 901.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 80 000.00 | |
GL Other interest and similar income | | | 12 890.00 | |
GP Total financial income (V) | | | 92 890.00 | |
GR Interest and similar expenses | | | 6 095.00 | |
GU Total financial expenses (VI) | | | 6 095.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 86 795.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 146 696.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 24 186.00 | 28 357.00 | | 24 186.00 |
HB Exceptional income from capital transactions | | 17 800.00 | | |
HD Total exceptional income (VII) | | 17 800.00 | | |
HE Exceptional expenses on management operations | | 2.00 | | |
HH Total exceptional expenses (VIII) | | 2.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 17 798.00 | | |
HK Income tax | 16 802.00 | 20 855.00 | | 16 802.00 |
HL TOTAL REVENUE (I + III + V + VII) | 515 235.00 | 522 680.00 | | 515 235.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 385 341.00 | 403 718.00 | | 385 341.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 129 894.00 | 118 963.00 | | 129 894.00 |
| |
| 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 | 3 863 013.00 | | | 3 863 013.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 632.00 | | | 1 632.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 28 005.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 28 005.00 | 3 509 906.00 | |
I4 DECREASES Grand Total | | 28 005.00 | 3 835 008.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 632.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 323 470.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 323 470.00 | | | 323 470.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 537 911.00 | | | 3 537 911.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 97 747.00 | 40 375.00 | | 97 747.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 632.00 | | | 1 632.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 96 114.00 | 40 375.00 | | 96 114.00 |
| |
| 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 | 925.00 | 925.00 | | 925.00 |
8B Suppliers and Related Accounts | 15 076.00 | 15 076.00 | | 15 076.00 |
8C Staff and Related Accounts | 5 098.00 | 5 098.00 | | 5 098.00 |
8D Social Security and Other Social Organizations | 33 856.00 | 33 856.00 | | 33 856.00 |
8K Other liabilities (including liabilities related to repo transactions) | 51 073.00 | 51 073.00 | | 51 073.00 |
UP Loans | 5 000.00 | 5 000.00 | | 5 000.00 |
UT Other financial assets | 30.00 | 30.00 | | 30.00 |
UX Other trade receivables | 118 322.00 | | | 118 322.00 |
VB VAT | 3 869.00 | | | 3 869.00 |
VC Group and associates | 21 069.00 | | | 21 069.00 |
VH Loans with a maturity of more than one year at origin | 175 582.00 | 161 797.00 | 13 785.00 | 175 582.00 |
VI Group and Associates | 63 079.00 | 63 079.00 | | 63 079.00 |
VK Loans repaid during the year | 42 388.00 | | | 42 388.00 |
VM Income taxes | 87 973.00 | | | 87 973.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12 830.00 | | | 12 830.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 249 093.00 | 249 093.00 | | 249 093.00 |
VW VAT | 20 702.00 | 20 702.00 | | 20 702.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 365 391.00 | 351 606.00 | 13 785.00 | 365 391.00 |
