| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 79 143.00 | | 79 143.00 | 79 143.00 |
AP Buildings | 714 683.00 | 306 405.00 | 408 278.00 | 714 683.00 |
AT Other tangible assets | 7 481.00 | 6 087.00 | 1 394.00 | 7 481.00 |
AV Fixed assets in progress | 71 550.00 | | 71 550.00 | 71 550.00 |
BD Other fixed assets | 64 429.00 | | 64 429.00 | 64 429.00 |
BH Other financial assets | 1 362.00 | | 1 362.00 | 1 362.00 |
BJ TOTAL (I) | 938 648.00 | 312 492.00 | 626 156.00 | 938 648.00 |
BX Customers and related accounts | 65.00 | | 65.00 | 65.00 |
BZ Other receivables | 420.00 | | 420.00 | 420.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 40 516.00 | | 40 516.00 | 40 516.00 |
CJ TOTAL (II) | 41 000.00 | | 41 000.00 | 41 000.00 |
CO Grand total (0 to V) | 979 648.00 | 312 492.00 | 667 156.00 | 979 648.00 |
CP Shares due in less than one year | 1 362.00 | | | 1 362.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 88 420.00 | 88 420.00 | | 88 420.00 |
DD Legal reserve (1) | 8 842.00 | 8 842.00 | | 8 842.00 |
DG Other reserves | 391 548.00 | 359 366.00 | | 391 548.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 067.00 | 32 182.00 | | 43 067.00 |
DL TOTAL (I) | 531 877.00 | 488 810.00 | | 531 877.00 |
DU Loans and Debts from Credit Institutions (3) | 97 778.00 | 135 923.00 | | 97 778.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 436.00 | 7 662.00 | | 30 436.00 |
DX Trade payables and related accounts | 2 880.00 | 3 847.00 | | 2 880.00 |
DY Tax and social security liabilities | 4 185.00 | 1 595.00 | | 4 185.00 |
EC TOTAL (IV) | 135 279.00 | 149 027.00 | | 135 279.00 |
EE Grand total (I to V) | 667 156.00 | 637 837.00 | | 667 156.00 |
EG Accrued income and payables due within one year | 75 690.00 | 149 027.00 | | 75 690.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 86 777.00 | | 86 777.00 | 86 777.00 |
FJ Net sales | 86 777.00 | | 86 777.00 | 86 777.00 |
FR Total operating income (I) | | | 86 777.00 | |
FW Other purchases and external expenses | | | 12 870.00 | |
FX Taxes, duties, and similar payments | | | 8 431.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 24 102.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 45 403.00 | |
GG - OPERATING RESULT (I - II) | | | 41 374.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 16 950.00 | |
GL Other interest and similar income | | | 5.00 | |
GP Total financial income (V) | | | 16 955.00 | |
GR Interest and similar expenses | | | 5 570.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | 5 570.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 11 385.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 52 759.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 203.00 | | | 203.00 |
HD Total exceptional income (VII) | 203.00 | | | 203.00 |
HE Exceptional expenses on management operations | 30.00 | 229.00 | | 30.00 |
HH Total exceptional expenses (VIII) | 30.00 | 229.00 | | 30.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 173.00 | -229.00 | | 173.00 |
HK Income tax | 9 865.00 | 5 679.00 | | 9 865.00 |
HL TOTAL REVENUE (I + III + V + VII) | 103 935.00 | 97 180.00 | | 103 935.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 60 868.00 | 64 997.00 | | 60 868.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 067.00 | 32 182.00 | | 43 067.00 |
| |
| 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 | 865 736.00 | | 72 912.00 | 865 736.00 |
I3 DECREASES Total Financial Fixed Assets | | | 65 791.00 | |
I4 DECREASES Grand Total | | | 938 648.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 872 857.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 801 307.00 | | 71 550.00 | 801 307.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 64 429.00 | | 1 362.00 | 64 429.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 288 390.00 | 24 102.00 | | 288 390.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 288 390.00 | 24 102.00 | | 288 390.00 |
| |
| 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 | 1 600.00 | 400.00 | 1 200.00 | 1 600.00 |
8B Suppliers and Related Accounts | 2 880.00 | 2 880.00 | | 2 880.00 |
8E Income Taxes | 4 185.00 | 4 185.00 | | 4 185.00 |
UT Other financial assets | 1 362.00 | 1 362.00 | | 1 362.00 |
UX Other trade receivables | 65.00 | 65.00 | | 65.00 |
VH Loans with a maturity of more than one year at origin | 97 778.00 | 39 389.00 | 58 389.00 | 97 778.00 |
VI Group and Associates | 28 836.00 | 28 836.00 | | 28 836.00 |
VK Loans repaid during the year | 37 942.00 | | | 37 942.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 420.00 | 420.00 | | 420.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 847.00 | 1 847.00 | | 1 847.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 135 279.00 | 75 690.00 | 59 589.00 | 135 279.00 |
| |
| 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 | 7 718.00 | 7 766.00 | | 7 718.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 335.00 | 5 197.00 | | 2 335.00 |
ST Other accounts | 4 520.00 | 7 617.00 | | 4 520.00 |
XQ Rental, rental and co-ownership charges | 6 015.00 | 6 983.00 | | 6 015.00 |
YT Subcontracting | | 1 166.00 | | |
YW Business tax | 713.00 | 725.00 | | 713.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 8 431.00 | 8 491.00 | | 8 431.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 12 870.00 | 20 963.00 | | 12 870.00 |
