| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 120 490.00 | | 120 490.00 | 120 490.00 |
AP Buildings | 154 178.00 | 153 112.00 | 1 066.00 | 154 178.00 |
BD Other fixed assets | 63 337.00 | | 63 337.00 | 63 337.00 |
BJ TOTAL (I) | 4 605 037.00 | 4 420 144.00 | 184 893.00 | 4 605 037.00 |
BX Customers and related accounts | 121 215.00 | | 121 215.00 | 121 215.00 |
BZ Other receivables | 4 344.00 | | 4 344.00 | 4 344.00 |
CF Cash and cash equivalents | 185 524.00 | | 185 524.00 | 185 524.00 |
CJ TOTAL (II) | 311 083.00 | | 311 083.00 | 311 083.00 |
CO Grand total (0 to V) | 4 916 121.00 | 4 420 144.00 | 495 976.00 | 4 916 121.00 |
CU Other investments | 4 267 033.00 | 4 267 033.00 | | 4 267 033.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 760 650.00 | | | 760 650.00 |
DD Legal reserve (1) | 109 355.00 | | | 109 355.00 |
DG Other reserves | 743 922.00 | | | 743 922.00 |
DH Retained earnings | -1 375 120.00 | | | -1 375 120.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 481.00 | | | 44 481.00 |
DL TOTAL (I) | 283 288.00 | | | 283 288.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 040.00 | | | 11 040.00 |
DY Tax and social security liabilities | 28 770.00 | | | 28 770.00 |
EA Other liabilities | 172 879.00 | | | 172 879.00 |
EC TOTAL (IV) | 212 685.00 | | | 212 685.00 |
EE Grand total (I to V) | 495 976.00 | | | 495 976.00 |
EG Accrued income and payables due within one year | 211 539.00 | | | 211 539.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 52 366.00 | | 52 366.00 | 52 366.00 |
FJ Net sales | 52 366.00 | | 52 366.00 | 52 366.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 52 367.00 | |
FW Other purchases and external expenses | | | 348.00 | |
FX Taxes, duties, and similar payments | | | 7 121.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 346.00 | |
GF Total Operating Expenses (II) | | | 7 814.00 | |
GG - OPERATING RESULT (I - II) | | | 44 553.00 | |
GR Interest and similar expenses | | | 72.00 | |
GU Total financial expenses (VI) | | | 72.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -72.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 44 481.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 52 367.00 | | | 52 367.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 886.00 | | | 7 886.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 481.00 | | | 44 481.00 |
| |
| 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 | 4 604 787.00 | | 250.00 | 4 604 787.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 330 370.00 | |
I4 DECREASES Grand Total | | | 4 605 037.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 274 668.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 274 668.00 | | | 274 668.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 330 120.00 | | 250.00 | 4 330 120.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 152 766.00 | 346.00 | | 152 766.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 152 766.00 | 346.00 | | 152 766.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 42 670 330.00 | | | 42 670 330.00 |
7B Total provisions for depreciation | 17 068 131.00 | | | 17 068 131.00 |
7C Grand total | 17 068 131.00 | | | 17 068 131.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 1 150.00 | | 1 150.00 | 1 150.00 |
8K Other liabilities (including liabilities related to repo transactions) | 172 879.00 | 172 879.00 | | 172 879.00 |
UX Other trade receivables | 121 215.00 | | | 121 215.00 |
VB VAT | 3 271.00 | | | 3 271.00 |
VI Group and Associates | 9 890.00 | 9 890.00 | | 9 890.00 |
VQ Other Taxes, Duties, and Similar Debts | 12.00 | 12.00 | | 12.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 073.00 | | | 1 073.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 125 553.00 | 125 559.00 | | 125 553.00 |
VW VAT | 28 758.00 | 28 758.00 | | 28 758.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 212 688.00 | 211 539.00 | 1 150.00 | 212 688.00 |
| |
| 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 | 7 045.00 | | | 7 045.00 |
ST Other accounts | 179.00 | | | 179.00 |
XQ Rental, rental and co-ownership charges | 168.00 | | | 168.00 |
YW Business tax | 76.00 | | | 76.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 7 121.00 | | | 7 121.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 348.00 | | | 348.00 |
