| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 92 598.00 | | 92 598.00 | 92 598.00 |
AT Other tangible assets | 6 840.00 | 6 840.00 | | 6 840.00 |
BJ TOTAL (I) | 2 422 288.00 | 6 840.00 | 2 415 448.00 | 2 422 288.00 |
BX Customers and related accounts | 211 472.00 | | 211 472.00 | 211 472.00 |
BZ Other receivables | 974 852.00 | | 974 852.00 | 974 852.00 |
CF Cash and cash equivalents | 1 160 676.00 | | 1 160 676.00 | 1 160 676.00 |
CJ TOTAL (II) | 2 347 000.00 | | 2 347 000.00 | 2 347 000.00 |
CO Grand total (0 to V) | 4 769 289.00 | 6 840.00 | 4 762 449.00 | 4 769 289.00 |
CU Other investments | 2 322 850.00 | | 2 322 850.00 | 2 322 850.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 380 300.00 | 380 300.00 | | 380 300.00 |
DD Legal reserve (1) | 38 030.00 | 38 030.00 | | 38 030.00 |
DH Retained earnings | 1 816 659.00 | 2 190 532.00 | | 1 816 659.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 654 035.00 | 690 967.00 | | 654 035.00 |
DK Regulated provisions | 35 805.00 | 25 805.00 | | 35 805.00 |
DL TOTAL (I) | 2 924 829.00 | 3 325 634.00 | | 2 924 829.00 |
DV Miscellaneous Loans and Financial Debts (4) | 452 000.00 | 452 000.00 | | 452 000.00 |
DX Trade payables and related accounts | 10 608.00 | 8 086.00 | | 10 608.00 |
DY Tax and social security liabilities | 1 372 486.00 | 1 074 143.00 | | 1 372 486.00 |
EB Prepaid income (2) | 2 525.00 | 1 990.00 | | 2 525.00 |
EC TOTAL (IV) | 1 837 620.00 | 1 536 219.00 | | 1 837 620.00 |
EE Grand total (I to V) | 4 762 449.00 | 4 861 853.00 | | 4 762 449.00 |
EG Accrued income and payables due within one year | 1 837 620.00 | 1 536 219.00 | | 1 837 620.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 71 571.00 | 775 171.00 | 846 742.00 | 71 571.00 |
FJ Net sales | 71 571.00 | 775 171.00 | 846 742.00 | 71 571.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 846 743.00 | |
FW Other purchases and external expenses | | | 19 815.00 | |
FX Taxes, duties, and similar payments | | | 17 100.00 | |
FY Salaries and Wages | | | 401 112.00 | |
FZ Social Security Contributions | | | 153 417.00 | |
GE Other Expenses | | | 14.00 | |
GF Total Operating Expenses (II) | | | 591 458.00 | |
GG - OPERATING RESULT (I - II) | | | 255 285.00 | |
GH Attributed profit or transferred loss (III) | | | 3 786.00 | |
GI Supported loss or transferred profit (IV) | | | 3 786.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 350 672.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 350 672.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 350 672.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 605 958.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 000.00 | | |
HB Exceptional income from capital transactions | 253 800.00 | 135 000.00 | | 253 800.00 |
HC Reversals of provisions and transfers of expenses | | 3 778.00 | | |
HD Total exceptional income (VII) | 253 800.00 | 139 778.00 | | 253 800.00 |
HF Exceptional expenses on capital transactions | | 188 726.00 | | |
HG Exceptional depreciation and provisions | 10 000.00 | 10 000.00 | | 10 000.00 |
HH Total exceptional expenses (VIII) | 10 000.00 | 198 726.00 | | 10 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 243 800.00 | -58 948.00 | | 243 800.00 |
HK Income tax | 195 723.00 | 273 041.00 | | 195 723.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 455 002.00 | 1 556 169.00 | | 1 455 002.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 800 967.00 | 865 202.00 | | 800 967.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 654 035.00 | 690 967.00 | | 654 035.00 |
| |
| 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 | 2 422 288.00 | | | 2 422 288.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 322 850.00 | |
I4 DECREASES Grand Total | | | 2 422 288.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 99 438.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 99 438.00 | | | 99 438.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 322 850.00 | | | 2 322 850.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 840.00 | | | 6 840.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 840.00 | | | 6 840.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 25 805.00 | 10 000.00 | | 25 805.00 |
7C Grand total | 25 805.00 | 10 000.00 | | 25 805.00 |
UJ - Exceptional | | 10 000.00 | | |
| |
| 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 | 10 608.00 | 10 608.00 | | 10 608.00 |
8C Staff and Related Accounts | 950 000.00 | 950 000.00 | | 950 000.00 |
8D Social Security and Other Social Organizations | 386 008.00 | 386 008.00 | | 386 008.00 |
8L Deferred income | 2 525.00 | 2 525.00 | | 2 525.00 |
UX Other trade receivables | 211 472.00 | 211 472.00 | | 211 472.00 |
VB VAT | 1 992.00 | 1 992.00 | | 1 992.00 |
VC Group and associates | 895 540.00 | 895 540.00 | | 895 540.00 |
VI Group and Associates | 452 000.00 | 452 000.00 | | 452 000.00 |
VM Income taxes | 77 320.00 | 77 320.00 | | 77 320.00 |
VQ Other Taxes, Duties, and Similar Debts | 261.00 | 261.00 | | 261.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 186 324.00 | 1 186 324.00 | | 1 186 324.00 |
VW VAT | 36 218.00 | 36 218.00 | | 36 218.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 837 620.00 | 1 837 620.00 | | 1 837 620.00 |
| |
| 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 | 15 942.00 | 14 582.00 | | 15 942.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 191.00 | 2 746.00 | | 9 191.00 |
ST Other accounts | 10 624.00 | 8 338.00 | | 10 624.00 |
YW Business tax | 1 158.00 | 1 047.00 | | 1 158.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 17 100.00 | 15 629.00 | | 17 100.00 |
YY Amount of VAT collected | 76 449.00 | 54 841.00 | | 76 449.00 |
YZ Total deductible VAT on goods and services | 3 632.00 | 1 294.00 | | 3 632.00 |
ZE Dividends | 1 064 840.00 | | | 1 064 840.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 19 815.00 | 11 084.00 | | 19 815.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
