| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 142.00 | 2 142.00 | | 2 142.00 |
AT Other tangible assets | 1 360.00 | 1 360.00 | | 1 360.00 |
BH Other financial assets | 1 050.00 | | 1 050.00 | 1 050.00 |
BJ TOTAL (I) | 204 130.00 | 3 502.00 | 200 628.00 | 204 130.00 |
BX Customers and related accounts | 10 200.00 | | 10 200.00 | 10 200.00 |
BZ Other receivables | 2 487.00 | | 2 487.00 | 2 487.00 |
CF Cash and cash equivalents | 45 499.00 | | 45 499.00 | 45 499.00 |
CJ TOTAL (II) | 58 187.00 | | 58 187.00 | 58 187.00 |
CO Grand total (0 to V) | 262 316.00 | 3 502.00 | 258 814.00 | 262 316.00 |
CP Shares due in less than one year | 1 050.00 | | | 1 050.00 |
CU Other investments | 199 578.00 | | 199 578.00 | 199 578.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 76 436.00 | 45 665.00 | | 76 436.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 399.00 | 30 772.00 | | 32 399.00 |
DL TOTAL (I) | 114 335.00 | 81 936.00 | | 114 335.00 |
DU Loans and Debts from Credit Institutions (3) | 110 903.00 | 141 129.00 | | 110 903.00 |
DV Miscellaneous Loans and Financial Debts (4) | 29 031.00 | 26 446.00 | | 29 031.00 |
DX Trade payables and related accounts | 492.00 | 480.00 | | 492.00 |
DY Tax and social security liabilities | 3 928.00 | 5 659.00 | | 3 928.00 |
EA Other liabilities | 124.00 | 124.00 | | 124.00 |
EC TOTAL (IV) | 144 479.00 | 173 839.00 | | 144 479.00 |
EE Grand total (I to V) | 258 814.00 | 255 775.00 | | 258 814.00 |
EG Accrued income and payables due within one year | 64 440.00 | 62 936.00 | | 64 440.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 94 800.00 | | 94 800.00 | 94 800.00 |
FJ Net sales | 94 800.00 | | 94 800.00 | 94 800.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 94 800.00 | |
FW Other purchases and external expenses | | | 12 532.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | 21 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 20 459.00 | |
GE Other Expenses | | | 31.00 | |
GF Total Operating Expenses (II) | | | 54 022.00 | |
GG - OPERATING RESULT (I - II) | | | 40 778.00 | |
GR Interest and similar expenses | | | 2 661.00 | |
GU Total financial expenses (VI) | | | 2 661.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 661.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 117.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 000.00 | | |
HD Total exceptional income (VII) | | 1 000.00 | | |
HE Exceptional expenses on management operations | | 35.00 | | |
HH Total exceptional expenses (VIII) | | 35.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 965.00 | | |
HK Income tax | 5 718.00 | 5 436.00 | | 5 718.00 |
HL TOTAL REVENUE (I + III + V + VII) | 94 800.00 | 107 942.00 | | 94 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 62 401.00 | 77 170.00 | | 62 401.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 399.00 | 30 772.00 | | 32 399.00 |
| |
| 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 | 225 796.00 | | | 225 796.00 |
I3 DECREASES Total Financial Fixed Assets | | | 200 628.00 | |
I4 DECREASES Grand Total | | 21 667.00 | 204 130.00 | |
IO DECREASES Total including other intangible assets | | | 2 142.00 | |
IY DECREASES Total Tangible Fixed Assets | | 21 667.00 | 1 360.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 142.00 | | | 2 142.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 027.00 | | | 23 027.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 200 628.00 | | | 200 628.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 710.00 | 20 459.00 | 21 667.00 | 4 710.00 |
PE DEPRECIATION Total including other intangible assets | 2 006.00 | 136.00 | | 2 006.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 704.00 | 20 323.00 | 21 667.00 | 2 704.00 |
| |
| 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 | 492.00 | 492.00 | | 492.00 |
8E Income Taxes | 1 641.00 | 1 641.00 | | 1 641.00 |
8K Other liabilities (including liabilities related to repo transactions) | 124.00 | 124.00 | | 124.00 |
UT Other financial assets | 1 050.00 | 1 050.00 | | 1 050.00 |
UX Other trade receivables | 10 200.00 | | | 10 200.00 |
VB VAT | 2 300.00 | | | 2 300.00 |
VG Loans with a maturity of up to one year at origin | 110 903.00 | 110 903.00 | | 110 903.00 |
VI Group and Associates | 29 031.00 | 29 031.00 | | 29 031.00 |
VJ Loans taken out during the year | 2 661.00 | | | 2 661.00 |
VK Loans repaid during the year | 32 887.00 | | | 32 887.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 187.00 | | | 187.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 737.00 | 13 737.00 | | 13 737.00 |
VW VAT | 2 287.00 | 2 287.00 | | 2 287.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 144 479.00 | 144 479.00 | | 144 479.00 |
