| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 131 131.00 | 83 023.00 | 48 107.00 | 131 131.00 |
AT Other tangible assets | 1 090 813.00 | 1 090 813.00 | | 1 090 813.00 |
BF Loans | 2 041 034.00 | | 2 041 034.00 | 2 041 034.00 |
BJ TOTAL (I) | 3 263 979.00 | 1 173 837.00 | 2 090 141.00 | 3 263 979.00 |
BX Customers and related accounts | 771 264.00 | | 771 264.00 | 771 264.00 |
BZ Other receivables | 172 512.00 | | 172 512.00 | 172 512.00 |
CF Cash and cash equivalents | 50 039.00 | | 50 039.00 | 50 039.00 |
CJ TOTAL (II) | 993 815.00 | | 993 815.00 | 993 815.00 |
CO Grand total (0 to V) | 4 257 794.00 | 1 173 837.00 | 3 083 956.00 | 4 257 794.00 |
CU Other investments | 1 000.00 | | 1 000.00 | 1 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DG Other reserves | 2 093 332.00 | 1 721 438.00 | | 2 093 332.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 407 457.00 | 371 894.00 | | 407 457.00 |
DK Regulated provisions | 180 930.00 | 145 117.00 | | 180 930.00 |
DL TOTAL (I) | 2 722 421.00 | 2 279 150.00 | | 2 722 421.00 |
DX Trade payables and related accounts | 9 311.00 | 12 373.00 | | 9 311.00 |
DY Tax and social security liabilities | 352 224.00 | 74 759.00 | | 352 224.00 |
EC TOTAL (IV) | 361 535.00 | 87 132.00 | | 361 535.00 |
EE Grand total (I to V) | 3 083 956.00 | 2 366 283.00 | | 3 083 956.00 |
EG Accrued income and payables due within one year | 361 535.00 | 87 132.00 | | 361 535.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 642 720.00 | | 642 720.00 | 642 720.00 |
FJ Net sales | 642 720.00 | | 642 720.00 | 642 720.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 119 980.00 | |
FR Total operating income (I) | | | 762 700.00 | |
FW Other purchases and external expenses | | | 10 152.00 | |
FX Taxes, duties, and similar payments | | | 122 126.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 49 208.00 | |
GF Total Operating Expenses (II) | | | 181 487.00 | |
GG - OPERATING RESULT (I - II) | | | 581 212.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 18 336.00 | |
GL Other interest and similar income | | | 15.00 | |
GP Total financial income (V) | | | 18 351.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 18 351.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 599 564.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 119 980.00 | 121 345.00 | | 119 980.00 |
HG Exceptional depreciation and provisions | 35 813.00 | 35 813.00 | | 35 813.00 |
HH Total exceptional expenses (VIII) | 35 813.00 | 35 813.00 | | 35 813.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -35 813.00 | -35 813.00 | | -35 813.00 |
HK Income tax | 156 294.00 | 172 513.00 | | 156 294.00 |
HL TOTAL REVENUE (I + III + V + VII) | 781 051.00 | 782 922.00 | | 781 051.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 373 594.00 | 411 028.00 | | 373 594.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 407 457.00 | 371 894.00 | | 407 457.00 |
| |
| 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 | 2 896 481.00 | | 367 498.00 | 2 896 481.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 042 034.00 | |
I4 DECREASES Grand Total | | | 3 263 979.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 221 945.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 221 945.00 | | | 1 221 945.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 674 536.00 | | 367 498.00 | 1 674 536.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 124 628.00 | 49 208.00 | | 1 124 628.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 124 628.00 | 49 208.00 | | 1 124 628.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 145 117.00 | 35 813.00 | | 145 117.00 |
7C Grand total | 145 117.00 | 35 813.00 | | 145 117.00 |
UJ - Exceptional | | 35 813.00 | | |
| |
| 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 | 9 311.00 | 9 311.00 | | 9 311.00 |
8E Income Taxes | 156 294.00 | 156 294.00 | | 156 294.00 |
UP Loans | 2 041 034.00 | | | 2 041 034.00 |
UX Other trade receivables | 771 264.00 | | | 771 264.00 |
VM Income taxes | 172 512.00 | | | 172 512.00 |
VQ Other Taxes, Duties, and Similar Debts | 257.00 | 257.00 | | 257.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 984 810.00 | 943 776.00 | 2 041 034.00 | 2 984 810.00 |
VW VAT | 195 673.00 | 195 673.00 | | 195 673.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 361 535.00 | 361 535.00 | | 361 535.00 |
| |
| 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 | 122 126.00 | 128 988.00 | | 122 126.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 204.00 | 5 557.00 | | 6 204.00 |
ST Other accounts | 515.00 | 337.00 | | 515.00 |
XQ Rental, rental and co-ownership charges | 432.00 | 432.00 | | 432.00 |
YT Subcontracting | 3 000.00 | 3 000.00 | | 3 000.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 122 126.00 | 128 988.00 | | 122 126.00 |
YY Amount of VAT collected | 152 540.00 | 107 120.00 | | 152 540.00 |
YZ Total deductible VAT on goods and services | 1 767.00 | 1 190.00 | | 1 767.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 10 152.00 | 9 327.00 | | 10 152.00 |
