| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 3 358 689.00 | 2 328 980.00 | 1 029 709.00 | 3 358 689.00 |
AT Other tangible assets | 123 868.00 | 79 817.00 | 44 051.00 | 123 868.00 |
BH Other financial assets | 1 993.00 | | 1 993.00 | 1 993.00 |
BJ TOTAL (I) | 3 699 110.00 | 2 408 797.00 | 1 290 313.00 | 3 699 110.00 |
BV Advances and down payments on orders | 750.00 | | 750.00 | 750.00 |
BX Customers and related accounts | 28 939.00 | | 28 939.00 | 28 939.00 |
BZ Other receivables | 218 459.00 | | 218 459.00 | 218 459.00 |
CD Marketable securities | 342 820.00 | | 342 820.00 | 342 820.00 |
CF Cash and cash equivalents | 234 926.00 | | 234 926.00 | 234 926.00 |
CH Prepaid expenses | 750.00 | | 750.00 | 750.00 |
CJ TOTAL (II) | 826 644.00 | | 826 644.00 | 826 644.00 |
CO Grand total (0 to V) | 4 525 754.00 | 2 408 797.00 | 2 116 957.00 | 4 525 754.00 |
CU Other investments | 214 560.00 | | 214 560.00 | 214 560.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 78 000.00 | | | 78 000.00 |
DD Legal reserve (1) | 7 800.00 | | | 7 800.00 |
DG Other reserves | 1 617 945.00 | | | 1 617 945.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 211 868.00 | | | 211 868.00 |
DL TOTAL (I) | 1 915 613.00 | | | 1 915 613.00 |
DU Loans and Debts from Credit Institutions (3) | 27 146.00 | | | 27 146.00 |
DV Miscellaneous Loans and Financial Debts (4) | 166 667.00 | | | 166 667.00 |
DX Trade payables and related accounts | 2 760.00 | | | 2 760.00 |
DY Tax and social security liabilities | 4 771.00 | | | 4 771.00 |
EC TOTAL (IV) | 201 344.00 | | | 201 344.00 |
EE Grand total (I to V) | 2 116 957.00 | | | 2 116 957.00 |
EG Accrued income and payables due within one year | 180 506.00 | | | 180 506.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 424 201.00 | | 424 201.00 | 424 201.00 |
FJ Net sales | 424 201.00 | | 424 201.00 | 424 201.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 424 203.00 | |
FW Other purchases and external expenses | | | 51 087.00 | |
FX Taxes, duties, and similar payments | | | 46 513.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 91 590.00 | |
GE Other Expenses | | | 77.00 | |
GF Total Operating Expenses (II) | | | 189 267.00 | |
GG - OPERATING RESULT (I - II) | | | 234 936.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 000.00 | |
GL Other interest and similar income | | | 2 402.00 | |
GP Total financial income (V) | | | 42 402.00 | |
GR Interest and similar expenses | | | 626.00 | |
GU Total financial expenses (VI) | | | 626.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 41 776.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 276 713.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 29.00 | | | 29.00 |
HH Total exceptional expenses (VIII) | 29.00 | | | 29.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -29.00 | | | -29.00 |
HK Income tax | 64 816.00 | | | 64 816.00 |
HL TOTAL REVENUE (I + III + V + VII) | 466 605.00 | | | 466 605.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 254 737.00 | | | 254 737.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 211 868.00 | | | 211 868.00 |
HP References: Equipment leasing | 3 321.00 | | | 3 321.00 |
| |
| 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 | 3 699 068.00 | | 41.00 | 3 699 068.00 |
I3 DECREASES Total Financial Fixed Assets | | | 216 553.00 | |
I4 DECREASES Grand Total | | | 3 699 110.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 482 557.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 482 557.00 | | | 3 482 557.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 216 511.00 | | 41.00 | 216 511.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 317 207.00 | 91 590.00 | | 2 317 207.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 317 207.00 | 91 590.00 | | 2 317 207.00 |
| |
| 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 | 166 667.00 | 166 667.00 | | 166 667.00 |
8B Suppliers and Related Accounts | 2 760.00 | 2 760.00 | | 2 760.00 |
UT Other financial assets | 1 993.00 | | | 1 993.00 |
UX Other trade receivables | 28 939.00 | | | 28 939.00 |
VB VAT | 460.00 | | | 460.00 |
VC Group and associates | 175 385.00 | | | 175 385.00 |
VH Loans with a maturity of more than one year at origin | 27 146.00 | 6 308.00 | 20 838.00 | 27 146.00 |
VK Loans repaid during the year | 6 180.00 | | | 6 180.00 |
VM Income taxes | 42 614.00 | | | 42 614.00 |
VS Prepaid expenses | 750.00 | | | 750.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 250 141.00 | 248 148.00 | 1 993.00 | 250 141.00 |
VW VAT | 4 771.00 | 4 771.00 | | 4 771.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 201 344.00 | 180 506.00 | 20 838.00 | 201 344.00 |
| |
| 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 | 45 715.00 | | | 45 715.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 869.00 | | | 3 869.00 |
ST Other accounts | 28 735.00 | | | 28 735.00 |
XQ Rental, rental and co-ownership charges | 12 084.00 | | | 12 084.00 |
YT Subcontracting | 6 400.00 | | | 6 400.00 |
YW Business tax | 798.00 | | | 798.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 46 513.00 | | | 46 513.00 |
YY Amount of VAT collected | 84 840.00 | | | 84 840.00 |
YZ Total deductible VAT on goods and services | 2 747.00 | | | 2 747.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 51 087.00 | | | 51 087.00 |
