| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 2 134.00 | | 2 134.00 | 2 134.00 |
AN Land | 7 774.00 | | 7 774.00 | 7 774.00 |
AP Buildings | 104 328.00 | 103 611.00 | 716.00 | 104 328.00 |
AT Other tangible assets | 4 726.00 | 2 038.00 | 2 688.00 | 4 726.00 |
BJ TOTAL (I) | 118 964.00 | 105 650.00 | 13 313.00 | 118 964.00 |
BX Customers and related accounts | 560.00 | | 560.00 | 560.00 |
BZ Other receivables | 8 751.00 | | 8 751.00 | 8 751.00 |
CD Marketable securities | 76 329.00 | | 76 329.00 | 76 329.00 |
CF Cash and cash equivalents | 170 240.00 | | 170 240.00 | 170 240.00 |
CH Prepaid expenses | 1 666.00 | | 1 666.00 | 1 666.00 |
CJ TOTAL (II) | 257 548.00 | | 257 548.00 | 257 548.00 |
CO Grand total (0 to V) | 376 513.00 | 105 650.00 | 270 862.00 | 376 513.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 244.00 | 15 244.00 | | 15 244.00 |
DD Legal reserve (1) | 1 524.00 | 1 524.00 | | 1 524.00 |
DH Retained earnings | 708.00 | 363.00 | | 708.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 136 998.00 | 114 344.00 | | 136 998.00 |
DL TOTAL (I) | 154 476.00 | 131 477.00 | | 154 476.00 |
DV Miscellaneous Loans and Financial Debts (4) | 60 595.00 | 60 595.00 | | 60 595.00 |
DX Trade payables and related accounts | 10 857.00 | 8 680.00 | | 10 857.00 |
DY Tax and social security liabilities | 10 656.00 | 9 723.00 | | 10 656.00 |
EA Other liabilities | 914.00 | | | 914.00 |
EB Prepaid income (2) | 33 363.00 | 32 989.00 | | 33 363.00 |
EC TOTAL (IV) | 116 386.00 | 111 987.00 | | 116 386.00 |
EE Grand total (I to V) | 270 862.00 | 243 465.00 | | 270 862.00 |
EG Accrued income and payables due within one year | 116 386.00 | 111 987.00 | | 116 386.00 |
EI Including equity loans | 60 595.00 | | | 60 595.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 216 938.00 | | 216 938.00 | 216 938.00 |
FJ Net sales | 216 938.00 | | 216 938.00 | 216 938.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 303.00 | |
FR Total operating income (I) | | | 218 242.00 | |
FW Other purchases and external expenses | | | 20 902.00 | |
FX Taxes, duties, and similar payments | | | 17 702.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 278.00 | |
GF Total Operating Expenses (II) | | | 41 884.00 | |
GG - OPERATING RESULT (I - II) | | | 176 358.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 176 358.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 39 360.00 | 46 527.00 | | 39 360.00 |
HL TOTAL REVENUE (I + III + V + VII) | 218 242.00 | 214 209.00 | | 218 242.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 81 244.00 | 99 864.00 | | 81 244.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 136 998.00 | 114 344.00 | | 136 998.00 |
| |
| 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 | 115 756.00 | | 3 207.00 | 115 756.00 |
I4 DECREASES Grand Total | | | 118 964.00 | |
IO DECREASES Total including other intangible assets | | | 2 134.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 116 830.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 134.00 | | | 2 134.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 113 622.00 | | 3 207.00 | 113 622.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 102 371.00 | 3 278.00 | | 102 371.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 102 371.00 | 3 278.00 | | 102 371.00 |
| |
| 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 | 60 595.00 | 60 595.00 | | 60 595.00 |
8B Suppliers and Related Accounts | 10 857.00 | 10 857.00 | | 10 857.00 |
8K Other liabilities (including liabilities related to repo transactions) | 914.00 | 914.00 | | 914.00 |
8L Deferred income | 33 363.00 | 33 363.00 | | 33 363.00 |
UX Other trade receivables | 560.00 | | | 560.00 |
VB VAT | 1 429.00 | | | 1 429.00 |
VC Group and associates | 100.00 | | | 100.00 |
VM Income taxes | 7 167.00 | | | 7 167.00 |
VQ Other Taxes, Duties, and Similar Debts | 617.00 | 617.00 | | 617.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 54.00 | | | 54.00 |
VS Prepaid expenses | 1 666.00 | | | 1 666.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 978.00 | 10 978.00 | | 10 978.00 |
VW VAT | 10 039.00 | 10 039.00 | | 10 039.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 116 386.00 | 116 386.00 | | 116 386.00 |
