| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 43 965.00 | 8 290.00 | 35 675.00 | 43 965.00 |
AP Buildings | 571 750.00 | 568 849.00 | 2 901.00 | 571 750.00 |
BF Loans | 36 658.00 | | 36 658.00 | 36 658.00 |
BH Other financial assets | 5 520.00 | | 5 520.00 | 5 520.00 |
BJ TOTAL (I) | 661 393.00 | 580 639.00 | 80 753.00 | 661 393.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 1 716 836.00 | 5 000.00 | 1 711 836.00 | 1 716 836.00 |
CF Cash and cash equivalents | 1 340.00 | | 1 340.00 | 1 340.00 |
CJ TOTAL (II) | 1 718 175.00 | 5 000.00 | 1 713 175.00 | 1 718 175.00 |
CO Grand total (0 to V) | 2 379 568.00 | 585 639.00 | 1 793 929.00 | 2 379 568.00 |
CU Other investments | 3 500.00 | 3 500.00 | | 3 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 272 000.00 | 272 000.00 | | 272 000.00 |
DB Share, merger, contribution premiums, etc. | 12 196.00 | 12 196.00 | | 12 196.00 |
DD Legal reserve (1) | 27 200.00 | 27 200.00 | | 27 200.00 |
DG Other reserves | 982 448.00 | 1 116 935.00 | | 982 448.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 174.00 | -134 486.00 | | 174.00 |
DL TOTAL (I) | 1 294 019.00 | 1 293 846.00 | | 1 294 019.00 |
DP Provisions for Risks | 180 195.00 | 479 575.00 | | 180 195.00 |
DQ Provisions for Expenses | 31 246.00 | 31 246.00 | | 31 246.00 |
DR TOTAL (IV) | 211 441.00 | 510 821.00 | | 211 441.00 |
DV Miscellaneous Loans and Financial Debts (4) | 179 815.00 | 174 662.00 | | 179 815.00 |
DX Trade payables and related accounts | 9 318.00 | 43 172.00 | | 9 318.00 |
DY Tax and social security liabilities | 99 337.00 | 99 321.00 | | 99 337.00 |
EA Other liabilities | | 17 352.00 | | |
EC TOTAL (IV) | 288 469.00 | 334 507.00 | | 288 469.00 |
EE Grand total (I to V) | 1 793 929.00 | 2 139 174.00 | | 1 793 929.00 |
EG Accrued income and payables due within one year | 288 469.00 | 334 507.00 | | 288 469.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 299 380.00 | |
FR Total operating income (I) | | | 299 380.00 | |
FW Other purchases and external expenses | | | 292 470.00 | |
FX Taxes, duties, and similar payments | | | 51 717.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 344 187.00 | |
GG - OPERATING RESULT (I - II) | | | -44 807.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 51 072.00 | |
GP Total financial income (V) | | | 51 072.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 5 312.00 | |
GU Total financial expenses (VI) | | | 5 312.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 45 760.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 953.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | | 200.00 | | |
HA Exceptional income from management transactions | 1 496.00 | 3.00 | | 1 496.00 |
HD Total exceptional income (VII) | 1 496.00 | 3.00 | | 1 496.00 |
HE Exceptional expenses on management operations | 2 276.00 | 10 000.00 | | 2 276.00 |
HG Exceptional depreciation and provisions | | 5 000.00 | | |
HH Total exceptional expenses (VIII) | 2 276.00 | 15 000.00 | | 2 276.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -780.00 | -14 997.00 | | -780.00 |
HL TOTAL REVENUE (I + III + V + VII) | 351 948.00 | 47 316.00 | | 351 948.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 351 774.00 | 181 802.00 | | 351 774.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 174.00 | -134 486.00 | | 174.00 |
| |
| 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 | 661 393.00 | | | 661 393.00 |
I3 DECREASES Total Financial Fixed Assets | | | 45 678.00 | |
I4 DECREASES Grand Total | | | 661 393.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 615 715.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 615 715.00 | | | 615 715.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 45 678.00 | | | 45 678.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 577 139.00 | | | 577 139.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 577 139.00 | | | 577 139.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 510 821.00 | | 299 380.00 | 510 821.00 |
6X Other provisions for depreciation | 5 000.00 | | | 5 000.00 |
7B Total provisions for depreciation | 8 500.00 | | | 8 500.00 |
7C Grand total | 519 321.00 | | 299 380.00 | 519 321.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | | 299 380.00 | |
| |
| 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 | 9 318.00 | 9 318.00 | | 9 318.00 |
8C Staff and Related Accounts | 741.00 | 741.00 | | 741.00 |
UP Loans | 36 658.00 | 36 658.00 | | 36 658.00 |
UT Other financial assets | 5 520.00 | 5 520.00 | | 5 520.00 |
VB VAT | 74 894.00 | 74 894.00 | | 74 894.00 |
VC Group and associates | 1 575 676.00 | 1 575 676.00 | | 1 575 676.00 |
VI Group and Associates | 179 815.00 | 179 815.00 | | 179 815.00 |
VQ Other Taxes, Duties, and Similar Debts | 95 920.00 | 95 920.00 | | 95 920.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 66 265.00 | 66 265.00 | | 66 265.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 759 014.00 | 1 759 014.00 | | 1 759 014.00 |
VW VAT | 2 676.00 | 2 676.00 | | 2 676.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 288 469.00 | 288 469.00 | | 288 469.00 |
| |
| 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 | 27 232.00 | 17 904.00 | | 27 232.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 745.00 | 672.00 | | 2 745.00 |
ST Other accounts | 289 725.00 | 72 883.00 | | 289 725.00 |
YW Business tax | 24 485.00 | 17 142.00 | | 24 485.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 51 717.00 | 35 046.00 | | 51 717.00 |
YZ Total deductible VAT on goods and services | 57 827.00 | 5 329.00 | | 57 827.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 292 470.00 | 73 555.00 | | 292 470.00 |
