| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 103 552.00 | 4 421.00 | 99 132.00 | 103 552.00 |
AP Buildings | 1 270 326.00 | 1 270 326.00 | | 1 270 326.00 |
BD Other fixed assets | 1 244 580.00 | | 1 244 580.00 | 1 244 580.00 |
BJ TOTAL (I) | 5 131 756.00 | 1 274 747.00 | 3 857 010.00 | 5 131 756.00 |
BX Customers and related accounts | 11 041.00 | | 11 041.00 | 11 041.00 |
BZ Other receivables | 1 438 856.00 | | 1 438 856.00 | 1 438 856.00 |
CF Cash and cash equivalents | 231 863.00 | | 231 863.00 | 231 863.00 |
CJ TOTAL (II) | 1 681 760.00 | | 1 681 760.00 | 1 681 760.00 |
CO Grand total (0 to V) | 6 813 517.00 | 1 274 747.00 | 5 538 770.00 | 6 813 517.00 |
CU Other investments | 2 513 298.00 | | 2 513 298.00 | 2 513 298.00 |
| |
| 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 | 2 362 604.00 | 2 797 538.00 | | 2 362 604.00 |
DH Retained earnings | 600 062.00 | 600 062.00 | | 600 062.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 912 419.00 | 165 067.00 | | 912 419.00 |
DL TOTAL (I) | 3 883 470.00 | 3 571 051.00 | | 3 883 470.00 |
DU Loans and Debts from Credit Institutions (3) | 202 876.00 | 313 050.00 | | 202 876.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 419 272.00 | 249 105.00 | | 1 419 272.00 |
DX Trade payables and related accounts | 7 408.00 | 4 413.00 | | 7 408.00 |
DY Tax and social security liabilities | 25 694.00 | 15 051.00 | | 25 694.00 |
EA Other liabilities | 51.00 | 51.00 | | 51.00 |
EC TOTAL (IV) | 1 655 300.00 | 581 670.00 | | 1 655 300.00 |
EE Grand total (I to V) | 5 538 770.00 | 4 152 721.00 | | 5 538 770.00 |
EG Accrued income and payables due within one year | 1 566 827.00 | 378 982.00 | | 1 566 827.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 236 916.00 | | 236 916.00 | 236 916.00 |
FJ Net sales | 236 916.00 | | 236 916.00 | 236 916.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 18 476.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 255 393.00 | |
FW Other purchases and external expenses | | | 18 619.00 | |
FX Taxes, duties, and similar payments | | | 19 618.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 151.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 38 393.00 | |
GG - OPERATING RESULT (I - II) | | | 217 000.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 750 258.00 | |
GK Income from other securities and fixed asset receivables | | | 44 580.00 | |
GL Other interest and similar income | | | 864.00 | |
GP Total financial income (V) | | | 795 702.00 | |
GR Interest and similar expenses | | | 29 420.00 | |
GU Total financial expenses (VI) | | | 29 420.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 766 282.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 983 282.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 18 476.00 | 18 406.00 | | 18 476.00 |
HB Exceptional income from capital transactions | | 301 000.00 | | |
HD Total exceptional income (VII) | | 301 000.00 | | |
HF Exceptional expenses on capital transactions | | 301 000.00 | | |
HH Total exceptional expenses (VIII) | | 301 000.00 | | |
HK Income tax | 70 863.00 | 69 100.00 | | 70 863.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 051 095.00 | 595 539.00 | | 1 051 095.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 138 676.00 | 430 472.00 | | 138 676.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 912 419.00 | 165 067.00 | | 912 419.00 |
| |
| 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 | 4 880 926.00 | | 250 830.00 | 4 880 926.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 757 878.00 | |
I4 DECREASES Grand Total | | | 5 131 756.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 373 878.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 373 878.00 | | | 1 373 878.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 507 048.00 | | 250 830.00 | 3 507 048.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 274 596.00 | 151.00 | | 1 274 596.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 274 596.00 | 151.00 | | 1 274 596.00 |
| |
| 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 | 7 408.00 | 7 408.00 | | 7 408.00 |
8E Income Taxes | 10 251.00 | 10 251.00 | | 10 251.00 |
8K Other liabilities (including liabilities related to repo transactions) | 51.00 | 51.00 | | 51.00 |
UX Other trade receivables | 11 041.00 | 11 041.00 | | 11 041.00 |
VB VAT | 1 235.00 | 1 235.00 | | 1 235.00 |
VC Group and associates | 1 437 621.00 | 1 437 621.00 | | 1 437 621.00 |
VG Loans with a maturity of up to one year at origin | 187.00 | 187.00 | | 187.00 |
VH Loans with a maturity of more than one year at origin | 202 688.00 | 114 215.00 | 88 473.00 | 202 688.00 |
VI Group and Associates | 1 419 272.00 | 1 419 272.00 | | 1 419 272.00 |
VK Loans repaid during the year | 110 073.00 | | | 110 073.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 654.00 | 9 654.00 | | 9 654.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 449 897.00 | 1 449 897.00 | | 1 449 897.00 |
VW VAT | 5 789.00 | 5 789.00 | | 5 789.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 655 300.00 | 1 566 827.00 | 88 473.00 | 1 655 300.00 |
| |
| 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 | 18 476.00 | 18 406.00 | | 18 476.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 10 291.00 | 3 559.00 | | 10 291.00 |
ST Other accounts | 8 328.00 | 4 741.00 | | 8 328.00 |
YW Business tax | 1 142.00 | 422.00 | | 1 142.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 19 618.00 | 18 828.00 | | 19 618.00 |
YY Amount of VAT collected | 51 064.00 | 50 439.00 | | 51 064.00 |
YZ Total deductible VAT on goods and services | 2 235.00 | 1 426.00 | | 2 235.00 |
ZE Dividends | 600 000.00 | | | 600 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 18 619.00 | 8 301.00 | | 18 619.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
