| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 9 998.00 | 9 998.00 | | 9 998.00 |
AP Buildings | 127 036.00 | 122 306.00 | 4 730.00 | 127 036.00 |
AR Technical installations, industrial equipment and tools | 6 422.00 | 1 932.00 | 4 490.00 | 6 422.00 |
AT Other tangible assets | 67 799.00 | 22 036.00 | 45 763.00 | 67 799.00 |
BH Other financial assets | 49.00 | | 49.00 | 49.00 |
BJ TOTAL (I) | 211 303.00 | 156 271.00 | 55 032.00 | 211 303.00 |
BZ Other receivables | 34 162.00 | | 34 162.00 | 34 162.00 |
CF Cash and cash equivalents | 10 056.00 | | 10 056.00 | 10 056.00 |
CH Prepaid expenses | 514.00 | | 514.00 | 514.00 |
CJ TOTAL (II) | 44 733.00 | | 44 733.00 | 44 733.00 |
CO Grand total (0 to V) | 256 035.00 | 156 271.00 | 99 765.00 | 256 035.00 |
CP Shares due in less than one year | 49.00 | | | 49.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 000.00 | 45 735.00 | | 9 000.00 |
DD Legal reserve (1) | 4 708.00 | 4 708.00 | | 4 708.00 |
DF Regulated reserves (1) | 6 760.00 | 6 760.00 | | 6 760.00 |
DH Retained earnings | 588.00 | 444.00 | | 588.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 762.00 | 25 193.00 | | 26 762.00 |
DL TOTAL (I) | 47 817.00 | 82 840.00 | | 47 817.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 070.00 | 8 716.00 | | 30 070.00 |
DX Trade payables and related accounts | | 16 580.00 | | |
DY Tax and social security liabilities | 4 610.00 | 1 680.00 | | 4 610.00 |
EA Other liabilities | 3 365.00 | 3 359.00 | | 3 365.00 |
EB Prepaid income (2) | 13 903.00 | 30 587.00 | | 13 903.00 |
EC TOTAL (IV) | 51 948.00 | 60 921.00 | | 51 948.00 |
EE Grand total (I to V) | 99 765.00 | 143 761.00 | | 99 765.00 |
EG Accrued income and payables due within one year | 51 948.00 | 60 921.00 | | 51 948.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 37 073.00 | | 37 073.00 | 37 073.00 |
FJ Net sales | 37 073.00 | | 37 073.00 | 37 073.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 16 684.00 | |
FQ Other income | | | 314.00 | |
FR Total operating income (I) | | | 54 071.00 | |
FW Other purchases and external expenses | | | 11 033.00 | |
FX Taxes, duties, and similar payments | | | 2 775.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 778.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 22 586.00 | |
GG - OPERATING RESULT (I - II) | | | 31 485.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 485.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 16 684.00 | 16 684.00 | | 16 684.00 |
HA Exceptional income from management transactions | | 547.00 | | |
HD Total exceptional income (VII) | | 547.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 547.00 | | |
HK Income tax | 4 723.00 | 4 446.00 | | 4 723.00 |
HL TOTAL REVENUE (I + III + V + VII) | 54 071.00 | 54 244.00 | | 54 071.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 309.00 | 29 051.00 | | 27 309.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 762.00 | 25 193.00 | | 26 762.00 |
| |
| 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 | 200 287.00 | | 10 967.00 | 200 287.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 9 998.00 | | | 9 998.00 |
I4 DECREASES Grand Total | | | 211 254.00 | |
IN DECREASES Start-up, development, or research expenses | | | 9 998.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 201 256.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 190 289.00 | | 10 967.00 | 190 289.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 147 493.00 | 8 778.00 | | 147 493.00 |
CY DEPRECIATION Start-up, development, or research expenses | 9 998.00 | | | 9 998.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 137 495.00 | 8 778.00 | | 137 495.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 2 499.00 | 2 499.00 | | 2 499.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 365.00 | 3 365.00 | | 3 365.00 |
8L Deferred income | 13 903.00 | 13 903.00 | | 13 903.00 |
UT Other financial assets | 49.00 | 49.00 | | 49.00 |
VB VAT | 124.00 | 124.00 | | 124.00 |
VI Group and Associates | 30 070.00 | 30 070.00 | | 30 070.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 34 038.00 | 34 038.00 | | 34 038.00 |
VS Prepaid expenses | 514.00 | 514.00 | | 514.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 725.00 | 34 725.00 | | 34 725.00 |
VW VAT | 2 111.00 | 2 111.00 | | 2 111.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 51 948.00 | 51 948.00 | | 51 948.00 |
| |
| 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 | 1 935.00 | 1 888.00 | | 1 935.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 551.00 | 4 352.00 | | 5 551.00 |
ST Other accounts | 4 953.00 | 9 897.00 | | 4 953.00 |
XQ Rental, rental and co-ownership charges | 529.00 | 557.00 | | 529.00 |
YW Business tax | 840.00 | 829.00 | | 840.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 775.00 | 2 717.00 | | 2 775.00 |
YY Amount of VAT collected | 8 582.00 | 8 514.00 | | 8 582.00 |
YZ Total deductible VAT on goods and services | 1 585.00 | 3 027.00 | | 1 585.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 11 033.00 | 14 806.00 | | 11 033.00 |
