| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 284 173.00 | | 1 284 173.00 | 1 284 173.00 |
AJ Other Intangible Assets | 1.00 | 1.00 | | 1.00 |
BJ TOTAL (I) | 1 284 175.00 | 1.00 | 1 284 173.00 | 1 284 175.00 |
BX Customers and related accounts | 159 699.00 | | 159 699.00 | 159 699.00 |
BZ Other receivables | 2 357 773.00 | | 2 357 773.00 | 2 357 773.00 |
CF Cash and cash equivalents | 13 073.00 | | 13 073.00 | 13 073.00 |
CH Prepaid expenses | 154.00 | | 154.00 | 154.00 |
CJ TOTAL (II) | 2 530 698.00 | | 2 530 698.00 | 2 530 698.00 |
CO Grand total (0 to V) | 3 814 873.00 | 1.00 | 3 814 872.00 | 3 814 873.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 306 000.00 | 1 306 000.00 | | 1 306 000.00 |
DD Legal reserve (1) | 130 600.00 | 130 600.00 | | 130 600.00 |
DG Other reserves | 57 771.00 | 57 771.00 | | 57 771.00 |
DH Retained earnings | 11 901.00 | 11 717.00 | | 11 901.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 441 481.00 | 540 184.00 | | 441 481.00 |
DL TOTAL (I) | 1 947 754.00 | 2 046 273.00 | | 1 947 754.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 652 728.00 | 1 467 762.00 | | 1 652 728.00 |
DX Trade payables and related accounts | 2 021.00 | 1 836.00 | | 2 021.00 |
DY Tax and social security liabilities | 62 369.00 | 100 529.00 | | 62 369.00 |
EB Prepaid income (2) | 150 000.00 | 200 000.00 | | 150 000.00 |
EC TOTAL (IV) | 1 867 118.00 | 1 770 128.00 | | 1 867 118.00 |
EE Grand total (I to V) | 3 814 872.00 | 3 816 401.00 | | 3 814 872.00 |
EG Accrued income and payables due within one year | 1 867 118.00 | 1 770 128.00 | | 1 867 118.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 592 589.00 | 33 215.00 | 625 804.00 | 592 589.00 |
FJ Net sales | 592 589.00 | 33 215.00 | 625 804.00 | 592 589.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 625 804.00 | |
FW Other purchases and external expenses | | | 51 911.00 | |
FX Taxes, duties, and similar payments | | | 8 020.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 59 933.00 | |
GG - OPERATING RESULT (I - II) | | | 565 871.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 516.00 | |
GP Total financial income (V) | | | 50 516.00 | |
GR Interest and similar expenses | | | 4 224.00 | |
GU Total financial expenses (VI) | | | 4 224.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 46 292.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 612 163.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 10 059.00 | 12 548.00 | | 10 059.00 |
HD Total exceptional income (VII) | 10 059.00 | 12 548.00 | | 10 059.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 10 059.00 | 12 548.00 | | 10 059.00 |
HK Income tax | 180 741.00 | 270 092.00 | | 180 741.00 |
HL TOTAL REVENUE (I + III + V + VII) | 686 380.00 | 887 518.00 | | 686 380.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 244 899.00 | 347 334.00 | | 244 899.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 441 481.00 | 540 184.00 | | 441 481.00 |
| |
| 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 | 1 284 175.00 | | | 1 284 175.00 |
I4 DECREASES Grand Total | | | 1 284 175.00 | |
IO DECREASES Total including other intangible assets | | | 1 284 175.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 284 175.00 | | | 1 284 175.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1.00 | | | 1.00 |
PE DEPRECIATION Total including other intangible assets | 1.00 | | | 1.00 |
| |
| 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 | 238 556.00 | 238 556.00 | | 238 556.00 |
8B Suppliers and Related Accounts | 2 021.00 | 2 021.00 | | 2 021.00 |
8L Deferred income | 150 000.00 | 150 000.00 | | 150 000.00 |
UX Other trade receivables | 159 699.00 | 159 699.00 | | 159 699.00 |
VB VAT | 337.00 | 337.00 | | 337.00 |
VC Group and associates | 2 354 884.00 | 2 354 884.00 | | 2 354 884.00 |
VI Group and Associates | 1 414 172.00 | 1 414 172.00 | | 1 414 172.00 |
VP Miscellaneous | 2 552.00 | 2 552.00 | | 2 552.00 |
VS Prepaid expenses | 154.00 | 154.00 | | 154.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 517 626.00 | 2 517 626.00 | | 2 517 626.00 |
VW VAT | 62 369.00 | 62 369.00 | | 62 369.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 867 118.00 | 1 867 118.00 | | 1 867 118.00 |
| |
| 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 | 8 020.00 | 3 762.00 | | 8 020.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 576.00 | 2 123.00 | | 1 576.00 |
ST Other accounts | 291.00 | 404.00 | | 291.00 |
XQ Rental, rental and co-ownership charges | 7 944.00 | 5 629.00 | | 7 944.00 |
YT Subcontracting | 42 100.00 | 42 100.00 | | 42 100.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 8 020.00 | 3 762.00 | | 8 020.00 |
YY Amount of VAT collected | 71 314.00 | 83 706.00 | | 71 314.00 |
YZ Total deductible VAT on goods and services | 10 385.00 | 11 640.00 | | 10 385.00 |
ZE Dividends | 540 000.00 | | | 540 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 51 911.00 | 50 256.00 | | 51 911.00 |
