| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 43 133.00 | 21 321.00 | 21 812.00 | 43 133.00 |
BJ TOTAL (I) | 809 065.00 | 21 321.00 | 787 744.00 | 809 065.00 |
BX Customers and related accounts | 51 569.00 | | 51 569.00 | 51 569.00 |
BZ Other receivables | 16 243.00 | | 16 243.00 | 16 243.00 |
CF Cash and cash equivalents | 581.00 | | 581.00 | 581.00 |
CH Prepaid expenses | 2 627.00 | | 2 627.00 | 2 627.00 |
CJ TOTAL (II) | 71 020.00 | | 71 020.00 | 71 020.00 |
CO Grand total (0 to V) | 880 085.00 | 21 321.00 | 858 764.00 | 880 085.00 |
CU Other investments | 765 932.00 | | 765 932.00 | 765 932.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 180 000.00 | 180 000.00 | | 180 000.00 |
DB Share, merger, contribution premiums, etc. | 38 000.00 | 38 000.00 | | 38 000.00 |
DD Legal reserve (1) | 13 668.00 | 12 100.00 | | 13 668.00 |
DG Other reserves | 349 866.00 | 320 065.00 | | 349 866.00 |
DH Retained earnings | 26 337.00 | 26 337.00 | | 26 337.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 469.00 | 31 369.00 | | 1 469.00 |
DK Regulated provisions | 11 987.00 | 10 797.00 | | 11 987.00 |
DL TOTAL (I) | 621 327.00 | 618 668.00 | | 621 327.00 |
DU Loans and Debts from Credit Institutions (3) | 147 376.00 | 194 552.00 | | 147 376.00 |
DV Miscellaneous Loans and Financial Debts (4) | 445.00 | 326.00 | | 445.00 |
DX Trade payables and related accounts | 3 491.00 | 5 200.00 | | 3 491.00 |
DY Tax and social security liabilities | 24 147.00 | 28 259.00 | | 24 147.00 |
EA Other liabilities | 61 978.00 | 4 323.00 | | 61 978.00 |
EC TOTAL (IV) | 237 437.00 | 232 659.00 | | 237 437.00 |
EE Grand total (I to V) | 858 764.00 | 851 327.00 | | 858 764.00 |
EG Accrued income and payables due within one year | 137 596.00 | 85 648.00 | | 137 596.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 21.00 | 26.00 | | 21.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 181 609.00 | | 181 609.00 | 181 609.00 |
FJ Net sales | 181 609.00 | | 181 609.00 | 181 609.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 184.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 187 803.00 | |
FW Other purchases and external expenses | | | 27 163.00 | |
FX Taxes, duties, and similar payments | | | 4 244.00 | |
FY Salaries and Wages | | | 126 825.00 | |
FZ Social Security Contributions | | | 11 986.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 941.00 | |
GE Other Expenses | | | 118.00 | |
GF Total Operating Expenses (II) | | | 179 277.00 | |
GG - OPERATING RESULT (I - II) | | | 8 526.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 170.00 | |
GP Total financial income (V) | | | 170.00 | |
GR Interest and similar expenses | | | 4 552.00 | |
GU Total financial expenses (VI) | | | 4 552.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 381.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 144.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 6 184.00 | 6 834.00 | | 6 184.00 |
HB Exceptional income from capital transactions | | 8 700.00 | | |
HD Total exceptional income (VII) | | 8 700.00 | | |
HE Exceptional expenses on management operations | 45.00 | | | 45.00 |
HF Exceptional expenses on capital transactions | | 4 068.00 | | |
HG Exceptional depreciation and provisions | 1 190.00 | 1 190.00 | | 1 190.00 |
HH Total exceptional expenses (VIII) | 1 235.00 | 5 258.00 | | 1 235.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 235.00 | 3 442.00 | | -1 235.00 |
HK Income tax | 1 440.00 | 2 227.00 | | 1 440.00 |
HL TOTAL REVENUE (I + III + V + VII) | 187 973.00 | 217 678.00 | | 187 973.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 186 504.00 | 186 309.00 | | 186 504.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 469.00 | 31 369.00 | | 1 469.00 |
| |
| 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 | 809 065.00 | | | 809 065.00 |
I3 DECREASES Total Financial Fixed Assets | | | 765 932.00 | |
I4 DECREASES Grand Total | | | 809 065.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 43 133.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 43 133.00 | | | 43 133.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 765 932.00 | | | 765 932.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 380.00 | 8 941.00 | | 12 380.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 380.00 | 8 941.00 | | 12 380.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 10 797.00 | 1 190.00 | | 10 797.00 |
7C Grand total | 10 797.00 | 1 190.00 | | 10 797.00 |
UJ - Exceptional | | 1 190.00 | | |
| |
| 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 | 3 491.00 | 3 491.00 | | 3 491.00 |
8C Staff and Related Accounts | 6 379.00 | 6 379.00 | | 6 379.00 |
8D Social Security and Other Social Organizations | 3 049.00 | 3 049.00 | | 3 049.00 |
8E Income Taxes | 1 445.00 | 1 445.00 | | 1 445.00 |
8K Other liabilities (including liabilities related to repo transactions) | 61 978.00 | 61 978.00 | | 61 978.00 |
UX Other trade receivables | 51 569.00 | | | 51 569.00 |
VB VAT | 5 678.00 | | | 5 678.00 |
VC Group and associates | 10 170.00 | | | 10 170.00 |
VG Loans with a maturity of up to one year at origin | 21.00 | 21.00 | | 21.00 |
VH Loans with a maturity of more than one year at origin | 147 354.00 | 47 514.00 | 99 841.00 | 147 354.00 |
VI Group and Associates | 445.00 | 445.00 | | 445.00 |
VK Loans repaid during the year | 47 089.00 | | | 47 089.00 |
VP Miscellaneous | 395.00 | | | 395.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 005.00 | 2 005.00 | | 2 005.00 |
VS Prepaid expenses | 2 627.00 | | | 2 627.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 70 439.00 | 70 439.00 | | 70 439.00 |
VW VAT | 11 269.00 | 11 269.00 | | 11 269.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 237 437.00 | 137 596.00 | 99 841.00 | 237 437.00 |
