| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 45 734.00 | | 45 734.00 | 45 734.00 |
AP Buildings | 442 981.00 | 356 205.00 | 86 775.00 | 442 981.00 |
BD Other fixed assets | 46 750.00 | | 46 750.00 | 46 750.00 |
BJ TOTAL (I) | 535 466.00 | 357 192.00 | 178 273.00 | 535 466.00 |
BX Customers and related accounts | 4 299.00 | | 4 299.00 | 4 299.00 |
BZ Other receivables | 58 936.00 | | 58 936.00 | 58 936.00 |
CF Cash and cash equivalents | 193 080.00 | | 193 080.00 | 193 080.00 |
CJ TOTAL (II) | 256 315.00 | | 256 315.00 | 256 315.00 |
CO Grand total (0 to V) | 791 781.00 | 357 192.00 | 434 589.00 | 791 781.00 |
CU Other investments | | 987.00 | -987.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 148 000.00 | 148 000.00 | | 148 000.00 |
DH Retained earnings | 88 371.00 | 1 160.00 | | 88 371.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 108 413.00 | 87 211.00 | | 108 413.00 |
DL TOTAL (I) | 353 169.00 | 244 755.00 | | 353 169.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 846.00 | 20 846.00 | | 20 846.00 |
DX Trade payables and related accounts | 6 153.00 | 78.00 | | 6 153.00 |
DY Tax and social security liabilities | 5 299.00 | 2 435.00 | | 5 299.00 |
EA Other liabilities | 49 121.00 | | | 49 121.00 |
EC TOTAL (IV) | 81 419.00 | 23 360.00 | | 81 419.00 |
EE Grand total (I to V) | 434 589.00 | 268 116.00 | | 434 589.00 |
EG Accrued income and payables due within one year | 81 419.00 | 23 360.00 | | 81 419.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 180 200.00 | | 180 200.00 | 180 200.00 |
FJ Net sales | 180 200.00 | | 180 200.00 | 180 200.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 176.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 192 381.00 | |
FW Other purchases and external expenses | | | 22 387.00 | |
FX Taxes, duties, and similar payments | | | 12 205.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 955.00 | |
GF Total Operating Expenses (II) | | | 47 548.00 | |
GG - OPERATING RESULT (I - II) | | | 144 832.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 69.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 2 512.00 | |
GM Reversals of provisions and transfers of expenses | | | 2 275.00 | |
GP Total financial income (V) | | | 4 856.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 4 856.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 149 689.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 12 176.00 | 11 227.00 | | 12 176.00 |
HE Exceptional expenses on management operations | | 823.00 | | |
HH Total exceptional expenses (VIII) | | 823.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -823.00 | | |
HK Income tax | 41 276.00 | 37 603.00 | | 41 276.00 |
HL TOTAL REVENUE (I + III + V + VII) | 197 238.00 | 177 903.00 | | 197 238.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 88 824.00 | 90 692.00 | | 88 824.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 108 413.00 | 87 211.00 | | 108 413.00 |
| |
| 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 | 535 466.00 | | | 535 466.00 |
I3 DECREASES Total Financial Fixed Assets | | | 46 750.00 | |
I4 DECREASES Grand Total | | | 535 466.00 | |
IO DECREASES Total including other intangible assets | | | 45 734.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 442 981.00 | |
KD ACQUISITIONS Total including other intangible assets | 45 734.00 | | | 45 734.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 442 981.00 | | | 442 981.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 46 750.00 | | | 46 750.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 343 250.00 | 12 955.00 | | 343 250.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 343 250.00 | 12 955.00 | | 343 250.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 3 262.00 | | 2 275.00 | 3 262.00 |
7C Grand total | 3 262.00 | | 2 275.00 | 3 262.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 2 275.00 | |
| |
| 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 | 20 846.00 | 20 846.00 | | 20 846.00 |
8B Suppliers and Related Accounts | 6 153.00 | 6 153.00 | | 6 153.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 845.00 | 7 845.00 | | 7 845.00 |
UX Other trade receivables | 4 299.00 | 4 299.00 | | 4 299.00 |
VB VAT | 1 620.00 | 1 620.00 | | 1 620.00 |
VC Group and associates | 8 509.00 | 8 509.00 | | 8 509.00 |
VI Group and Associates | 41 276.00 | 41 276.00 | | 41 276.00 |
VM Income taxes | 48 304.00 | 48 304.00 | | 48 304.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 152.00 | 1 152.00 | | 1 152.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 502.00 | 502.00 | | 502.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 63 235.00 | 63 235.00 | | 63 235.00 |
VW VAT | 4 147.00 | 4 147.00 | | 4 147.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 81 419.00 | 81 419.00 | | 81 419.00 |
| |
| 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 | 11 494.00 | 11 227.00 | | 11 494.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 13 423.00 | 17 198.00 | | 13 423.00 |
ST Other accounts | 2 186.00 | 5 646.00 | | 2 186.00 |
XQ Rental, rental and co-ownership charges | 176.00 | | | 176.00 |
YU External personnel | 6 600.00 | | | 6 600.00 |
YW Business tax | 711.00 | 1 231.00 | | 711.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 12 205.00 | 12 458.00 | | 12 205.00 |
YY Amount of VAT collected | 38 475.00 | 37 555.00 | | 38 475.00 |
YZ Total deductible VAT on goods and services | 3 119.00 | 4 295.00 | | 3 119.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 22 387.00 | 22 845.00 | | 22 387.00 |
