| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 896.00 | 896.00 | | 896.00 |
AN Land | 21 482.00 | 9 859.00 | 11 623.00 | 21 482.00 |
AP Buildings | 671 351.00 | 143 121.00 | 528 230.00 | 671 351.00 |
AT Other tangible assets | 24 810.00 | 17 975.00 | 6 835.00 | 24 810.00 |
BJ TOTAL (I) | 1 524 263.00 | 171 851.00 | 1 352 412.00 | 1 524 263.00 |
BV Advances and down payments on orders | 1 989.00 | | 1 989.00 | 1 989.00 |
BX Customers and related accounts | 1 765 282.00 | | 1 765 282.00 | 1 765 282.00 |
BZ Other receivables | 1 123 132.00 | | 1 123 132.00 | 1 123 132.00 |
CF Cash and cash equivalents | 1 614.00 | | 1 614.00 | 1 614.00 |
CH Prepaid expenses | 543.00 | | 543.00 | 543.00 |
CJ TOTAL (II) | 2 892 560.00 | | 2 892 560.00 | 2 892 560.00 |
CO Grand total (0 to V) | 4 416 823.00 | 171 851.00 | 4 244 972.00 | 4 416 823.00 |
CU Other investments | 805 724.00 | | 805 724.00 | 805 724.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 60 353.00 | 60 353.00 | | 60 353.00 |
DG Other reserves | 617 000.00 | 617 000.00 | | 617 000.00 |
DH Retained earnings | 968.00 | 941.00 | | 968.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 820.00 | 27.00 | | 24 820.00 |
DL TOTAL (I) | 741 253.00 | 716 433.00 | | 741 253.00 |
DU Loans and Debts from Credit Institutions (3) | 705 689.00 | 781 225.00 | | 705 689.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 568.00 | 3 179.00 | | 10 568.00 |
DX Trade payables and related accounts | 336 194.00 | 8 069.00 | | 336 194.00 |
DY Tax and social security liabilities | 861 272.00 | 9 200.00 | | 861 272.00 |
EA Other liabilities | 1 589 995.00 | 1 229 745.00 | | 1 589 995.00 |
EC TOTAL (IV) | 3 503 719.00 | 2 031 419.00 | | 3 503 719.00 |
EE Grand total (I to V) | 4 244 972.00 | 2 747 852.00 | | 4 244 972.00 |
EF Of which regulated reserve for long-term capital gains | 56 541.00 | 56 541.00 | | 56 541.00 |
EG Accrued income and payables due within one year | 2 895 544.00 | 1 354 504.00 | | 2 895 544.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 6 314.00 | 15 799.00 | | 6 314.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 470 694.00 | |
FQ Other income | | | 6 318.00 | |
FR Total operating income (I) | | | 1 477 012.00 | |
FW Other purchases and external expenses | | | 307 224.00 | |
FX Taxes, duties, and similar payments | | | 2 192.00 | |
FY Salaries and Wages | | | 1 000 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 17 643.00 | |
GE Other Expenses | | | 588.00 | |
GF Total Operating Expenses (II) | | | 1 327 647.00 | |
GG - OPERATING RESULT (I - II) | | | 149 365.00 | |
GR Interest and similar expenses | | | 21 996.00 | |
GU Total financial expenses (VI) | | | 21 996.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -21 996.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 127 369.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 470 694.00 | | | 1 470 694.00 |
HE Exceptional expenses on management operations | 98 000.00 | 20 101.00 | | 98 000.00 |
HH Total exceptional expenses (VIII) | 98 000.00 | 20 101.00 | | 98 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -98 000.00 | -20 101.00 | | -98 000.00 |
HK Income tax | 4 549.00 | 23.00 | | 4 549.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 477 012.00 | 138 424.00 | | 1 477 012.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 452 192.00 | 138 397.00 | | 1 452 192.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 820.00 | 27.00 | | 24 820.00 |
| |
| 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 | 1 524 263.00 | | | 1 524 263.00 |
I3 DECREASES Total Financial Fixed Assets | | | 805 724.00 | |
I4 DECREASES Grand Total | | | 1 524 263.00 | |
IO DECREASES Total including other intangible assets | | | 896.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 717 643.00 | |
KD ACQUISITIONS Total including other intangible assets | 896.00 | | | 896.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 717 643.00 | | | 717 643.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 805 724.00 | | | 805 724.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 154 208.00 | 17 643.00 | | 154 208.00 |
PE DEPRECIATION Total including other intangible assets | 896.00 | | | 896.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 153 312.00 | 17 643.00 | | 153 312.00 |
| |
| 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 | 4 983.00 | 4 983.00 | | 4 983.00 |
8B Suppliers and Related Accounts | 336 194.00 | 336 194.00 | | 336 194.00 |
8C Staff and Related Accounts | 570 000.00 | 570 000.00 | | 570 000.00 |
8E Income Taxes | 1 495.00 | 1 495.00 | | 1 495.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 589 995.00 | 1 589 995.00 | | 1 589 995.00 |
UX Other trade receivables | 1 765 282.00 | 1 765 282.00 | | 1 765 282.00 |
VB VAT | 107 411.00 | 107 411.00 | | 107 411.00 |
VC Group and associates | 815 721.00 | 815 721.00 | | 815 721.00 |
VG Loans with a maturity of up to one year at origin | 6 314.00 | 6 314.00 | | 6 314.00 |
VH Loans with a maturity of more than one year at origin | 699 372.00 | 91 200.00 | 380 021.00 | 699 372.00 |
VI Group and Associates | 5 585.00 | 5 585.00 | | 5 585.00 |
VK Loans repaid during the year | 66 052.00 | | | 66 052.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 192.00 | 2 192.00 | | 2 192.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 200 000.00 | 200 000.00 | | 200 000.00 |
VS Prepaid expenses | 543.00 | 543.00 | | 543.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 888 957.00 | 2 888 957.00 | | 2 888 957.00 |
VW VAT | 287 586.00 | 287 586.00 | | 287 586.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 503 716.00 | 2 895 544.00 | 380 021.00 | 3 503 716.00 |
| |
| 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 | 2 192.00 | 2 922.00 | | 2 192.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 13 521.00 | 17 072.00 | | 13 521.00 |
ST Other accounts | 292 595.00 | 25 878.00 | | 292 595.00 |
XQ Rental, rental and co-ownership charges | 1 108.00 | 1 277.00 | | 1 108.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 192.00 | 2 922.00 | | 2 192.00 |
YY Amount of VAT collected | 28 438.00 | 26 000.00 | | 28 438.00 |
YZ Total deductible VAT on goods and services | 4 186.00 | 6 110.00 | | 4 186.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 307 224.00 | 44 227.00 | | 307 224.00 |
ZR Subsidiaries and equity interests | 6.00 | | | 6.00 |
