| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 663 499.00 | | 663 499.00 | 663 499.00 |
AN Land | 213 711.00 | | 213 711.00 | 213 711.00 |
AP Buildings | 202 757.00 | 123 432.00 | 79 325.00 | 202 757.00 |
AT Other tangible assets | 2 454.00 | 1 537.00 | 917.00 | 2 454.00 |
BD Other fixed assets | 165.00 | | 165.00 | 165.00 |
BJ TOTAL (I) | 2 998 037.00 | 124 969.00 | 2 873 067.00 | 2 998 037.00 |
BX Customers and related accounts | 28 771.00 | | 28 771.00 | 28 771.00 |
BZ Other receivables | 70 248.00 | | 70 248.00 | 70 248.00 |
CF Cash and cash equivalents | 90 533.00 | | 90 533.00 | 90 533.00 |
CH Prepaid expenses | 2 841.00 | | 2 841.00 | 2 841.00 |
CJ TOTAL (II) | 192 394.00 | | 192 394.00 | 192 394.00 |
CO Grand total (0 to V) | 3 190 430.00 | 124 969.00 | 3 065 461.00 | 3 190 430.00 |
CU Other investments | 1 915 450.00 | | 1 915 450.00 | 1 915 450.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 680 000.00 | 1 680 000.00 | | 1 680 000.00 |
DD Legal reserve (1) | 168 000.00 | 168 000.00 | | 168 000.00 |
DG Other reserves | 633 000.00 | 392 000.00 | | 633 000.00 |
DH Retained earnings | 790.00 | 250.00 | | 790.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 211 254.00 | 241 541.00 | | 211 254.00 |
DK Regulated provisions | 15 450.00 | 14 720.00 | | 15 450.00 |
DL TOTAL (I) | 2 708 494.00 | 2 496 511.00 | | 2 708 494.00 |
DU Loans and Debts from Credit Institutions (3) | 214 596.00 | 371 948.00 | | 214 596.00 |
DV Miscellaneous Loans and Financial Debts (4) | 86 533.00 | 127 491.00 | | 86 533.00 |
DX Trade payables and related accounts | 11 286.00 | 12 089.00 | | 11 286.00 |
DY Tax and social security liabilities | 44 553.00 | 65 111.00 | | 44 553.00 |
EC TOTAL (IV) | 356 967.00 | 576 639.00 | | 356 967.00 |
EE Grand total (I to V) | 3 065 461.00 | 3 073 150.00 | | 3 065 461.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 499 406.00 | | 499 406.00 | 499 406.00 |
FJ Net sales | 499 406.00 | | 499 406.00 | 499 406.00 |
FO Operating subsidies | | | 500.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 918.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 501 824.00 | |
FW Other purchases and external expenses | | | 99 420.00 | |
FX Taxes, duties, and similar payments | | | 9 760.00 | |
FY Salaries and Wages | | | 191 172.00 | |
FZ Social Security Contributions | | | 93 531.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 277.00 | |
GE Other Expenses | | | 12 370.00 | |
GF Total Operating Expenses (II) | | | 411 530.00 | |
GG - OPERATING RESULT (I - II) | | | 90 294.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 151 326.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 151 328.00 | |
GR Interest and similar expenses | | | 12 532.00 | |
GU Total financial expenses (VI) | | | 12 532.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 138 796.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 229 090.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 730.00 | 3 090.00 | | 730.00 |
HH Total exceptional expenses (VIII) | 730.00 | 3 090.00 | | 730.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -730.00 | -3 090.00 | | -730.00 |
HK Income tax | 17 107.00 | 12 282.00 | | 17 107.00 |
HL TOTAL REVENUE (I + III + V + VII) | 653 152.00 | 717 052.00 | | 653 152.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 441 899.00 | 475 511.00 | | 441 899.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 211 254.00 | 241 541.00 | | 211 254.00 |
| |
| 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 | 2 998 037.00 | | | 2 998 037.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 915 615.00 | |
I4 DECREASES Grand Total | | | 2 998 037.00 | |
IO DECREASES Total including other intangible assets | | | 663 499.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 418 923.00 | |
KD ACQUISITIONS Total including other intangible assets | 663 499.00 | | | 663 499.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 418 923.00 | | | 418 923.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 915 615.00 | | | 1 915 615.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 119 693.00 | 5 277.00 | | 119 693.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 119 693.00 | 5 277.00 | | 119 693.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 14 720.00 | 730.00 | | 14 720.00 |
7C Grand total | 14 720.00 | 730.00 | | 14 720.00 |
UJ - Exceptional | | | 730.00 | |
| |
| 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 | 11 286.00 | 11 286.00 | | 11 286.00 |
8C Staff and Related Accounts | 17 042.00 | 17 042.00 | | 17 042.00 |
8D Social Security and Other Social Organizations | 16 127.00 | 16 127.00 | | 16 127.00 |
UX Other trade receivables | 28 771.00 | 28 771.00 | | 28 771.00 |
UY Staff and related accounts | 2 791.00 | 2 791.00 | | 2 791.00 |
VB VAT | 894.00 | 894.00 | | 894.00 |
VC Group and associates | 60 921.00 | 60 921.00 | | 60 921.00 |
VG Loans with a maturity of up to one year at origin | 283.00 | 283.00 | | 283.00 |
VH Loans with a maturity of more than one year at origin | 214 313.00 | 162 287.00 | 52 026.00 | 214 313.00 |
VI Group and Associates | 86 533.00 | 86 533.00 | | 86 533.00 |
VK Loans repaid during the year | 157 411.00 | | | 157 411.00 |
VM Income taxes | 3 754.00 | 3 754.00 | | 3 754.00 |
VP Miscellaneous | 1 856.00 | 1 856.00 | | 1 856.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 32.00 | 32.00 | | 32.00 |
VS Prepaid expenses | 2 841.00 | 2 841.00 | | 2 841.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 101 861.00 | 101 861.00 | | 101 861.00 |
VW VAT | 11 384.00 | 11 384.00 | | 11 384.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 356 967.00 | 304 941.00 | 52 026.00 | 356 967.00 |
