| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 245 173.00 | | 245 173.00 | 245 173.00 |
AP Buildings | 42 500.00 | 18 029.00 | 24 470.00 | 42 500.00 |
AT Other tangible assets | 620 971.00 | 258 437.00 | 362 533.00 | 620 971.00 |
AV Fixed assets in progress | | | | |
BJ TOTAL (I) | 910 294.00 | 276 467.00 | 633 827.00 | 910 294.00 |
BX Customers and related accounts | 6 650.00 | 200.00 | 6 450.00 | 6 650.00 |
BZ Other receivables | 5 679 284.00 | 574.00 | 5 678 709.00 | 5 679 284.00 |
CF Cash and cash equivalents | 15 421.00 | | 15 421.00 | 15 421.00 |
CH Prepaid expenses | 792.00 | | 792.00 | 792.00 |
CJ TOTAL (II) | 5 702 148.00 | 774.00 | 5 701 374.00 | 5 702 148.00 |
CO Grand total (0 to V) | 6 612 442.00 | 277 241.00 | 6 335 201.00 | 6 612 442.00 |
CU Other investments | 1 650.00 | | 1 650.00 | 1 650.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 282 500.00 | 1 282 500.00 | | 1 282 500.00 |
DB Share, merger, contribution premiums, etc. | 25 036.00 | 25 036.00 | | 25 036.00 |
DD Legal reserve (1) | 128 250.00 | 128 250.00 | | 128 250.00 |
DF Regulated reserves (1) | 734.00 | 734.00 | | 734.00 |
DH Retained earnings | 2 812 952.00 | 2 432 654.00 | | 2 812 952.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 401 599.00 | 380 298.00 | | 401 599.00 |
DL TOTAL (I) | 4 651 073.00 | 4 249 474.00 | | 4 651 073.00 |
DQ Provisions for Expenses | 2 699.00 | 2 537.00 | | 2 699.00 |
DR TOTAL (IV) | 2 699.00 | 2 537.00 | | 2 699.00 |
DU Loans and Debts from Credit Institutions (3) | | 5 330.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 82 609.00 | 75 531.00 | | 82 609.00 |
DX Trade payables and related accounts | 19 260.00 | 29 627.00 | | 19 260.00 |
DY Tax and social security liabilities | 17 359.00 | 19 707.00 | | 17 359.00 |
DZ Fixed asset liabilities and related accounts | 21 600.00 | | | 21 600.00 |
EA Other liabilities | 1 540 600.00 | 1 762 882.00 | | 1 540 600.00 |
EC TOTAL (IV) | 1 681 429.00 | 1 893 078.00 | | 1 681 429.00 |
EE Grand total (I to V) | 6 335 201.00 | 6 145 089.00 | | 6 335 201.00 |
EG Accrued income and payables due within one year | 1 681 429.00 | 1 893 078.00 | | 1 681 429.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 414 749.00 | | 414 749.00 | 414 749.00 |
FJ Net sales | 414 749.00 | | 414 749.00 | 414 749.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 537.00 | |
FR Total operating income (I) | | | 417 286.00 | |
FU Purchases of raw materials and other supplies | | | 1 998.00 | |
FW Other purchases and external expenses | | | 84 826.00 | |
FX Taxes, duties, and similar payments | | | 10 876.00 | |
FY Salaries and Wages | | | 79 961.00 | |
FZ Social Security Contributions | | | 24 088.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 60 538.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 2 699.00 | |
GF Total Operating Expenses (II) | | | 264 988.00 | |
GG - OPERATING RESULT (I - II) | | | 152 298.00 | |
GH Attributed profit or transferred loss (III) | | | 361 415.00 | |
GI Supported loss or transferred profit (IV) | | | 8 869.00 | |
GL Other interest and similar income | | | 82 419.00 | |
GP Total financial income (V) | | | 82 419.00 | |
GR Interest and similar expenses | | | 27 165.00 | |
GU Total financial expenses (VI) | | | 27 165.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 55 254.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 560 098.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 12 948.00 | | |
HD Total exceptional income (VII) | | 12 948.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 12 948.00 | | |
HK Income tax | 158 499.00 | 181 536.00 | | 158 499.00 |
HL TOTAL REVENUE (I + III + V + VII) | 861 121.00 | 870 447.00 | | 861 121.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 459 522.00 | 490 148.00 | | 459 522.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 401 599.00 | 380 298.00 | | 401 599.00 |
| |
| 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 | 885 494.00 | | 44 800.00 | 885 494.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 650.00 | |
I4 DECREASES Grand Total | | 20 000.00 | 910 294.00 | |
IY DECREASES Total Tangible Fixed Assets | | 20 000.00 | 908 644.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 883 844.00 | | 44 800.00 | 883 844.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 650.00 | | | 1 650.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 215 928.00 | 60 538.00 | | 215 928.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 215 928.00 | 60 538.00 | | 215 928.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5R Provisions for social security and tax charges on accrued leave | 2 537.00 | 2 699.00 | 2 537.00 | 2 537.00 |
5Z Total provisions for risks and expenses | 2 537.00 | 2 699.00 | 2 537.00 | 2 537.00 |
6T Receivables | 200.00 | | | 200.00 |
6X Other provisions for depreciation | 574.00 | | | 574.00 |
7B Total provisions for depreciation | 774.00 | | | 774.00 |
7C Grand total | 3 311.00 | 2 699.00 | 2 537.00 | 3 311.00 |
UE of which provisions and reversals: - Operating | | 2 699.00 | 2 537.00 | |
| |
| 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 | 82 609.00 | 82 609.00 | | 82 609.00 |
8B Suppliers and Related Accounts | 19 260.00 | 19 260.00 | | 19 260.00 |
8C Staff and Related Accounts | 7 265.00 | 7 265.00 | | 7 265.00 |
8D Social Security and Other Social Organizations | 5 658.00 | 5 658.00 | | 5 658.00 |
8J Fixed Asset Liabilities and Related Accounts | 21 600.00 | 21 600.00 | | 21 600.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 101.00 | 1 101.00 | | 1 101.00 |
UX Other trade receivables | 6 450.00 | 6 450.00 | | 6 450.00 |
VA Doubtful or disputed receivables | 200.00 | 200.00 | | 200.00 |
VB VAT | 3 600.00 | 3 600.00 | | 3 600.00 |
VC Group and associates | 5 672 491.00 | 5 672 491.00 | | 5 672 491.00 |
VI Group and Associates | 1 539 498.00 | 1 539 498.00 | | 1 539 498.00 |
VJ Loans taken out during the year | 7 078.00 | | | 7 078.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 031.00 | 1 031.00 | | 1 031.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 192.00 | 3 192.00 | | 3 192.00 |
VS Prepaid expenses | 792.00 | 792.00 | | 792.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 686 726.00 | 5 686 726.00 | | 5 686 726.00 |
VW VAT | 3 404.00 | 3 404.00 | | 3 404.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 681 429.00 | 1 681 429.00 | | 1 681 429.00 |
| |
| 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 | 8 650.00 | 8 697.00 | | 8 650.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 959.00 | 3 642.00 | | 5 959.00 |
ST Other accounts | 78 866.00 | 71 163.00 | | 78 866.00 |
YW Business tax | 2 226.00 | 2 167.00 | | 2 226.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 10 876.00 | 10 864.00 | | 10 876.00 |
YY Amount of VAT collected | 77 812.00 | 74 795.00 | | 77 812.00 |
YZ Total deductible VAT on goods and services | 13 262.00 | 9 768.00 | | 13 262.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 84 826.00 | 74 806.00 | | 84 826.00 |
| |
| 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 |
