| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 013.00 | 8 013.00 | | 8 013.00 |
AN Land | 32 435.00 | | 32 435.00 | 32 435.00 |
AP Buildings | 2 141 072.00 | 1 477 442.00 | 663 631.00 | 2 141 072.00 |
AR Technical installations, industrial equipment and tools | 67 843.00 | 30 875.00 | 36 969.00 | 67 843.00 |
AT Other tangible assets | 122 454.00 | 83 961.00 | 38 493.00 | 122 454.00 |
BH Other financial assets | 2 091.00 | | 2 091.00 | 2 091.00 |
BJ TOTAL (I) | 2 373 909.00 | 1 600 290.00 | 773 619.00 | 2 373 909.00 |
BZ Other receivables | 16 748.00 | | 16 748.00 | 16 748.00 |
CD Marketable securities | 20 139.00 | | 20 139.00 | 20 139.00 |
CF Cash and cash equivalents | 77 859.00 | | 77 859.00 | 77 859.00 |
CH Prepaid expenses | 1 090.00 | | 1 090.00 | 1 090.00 |
CJ TOTAL (II) | 115 837.00 | | 115 837.00 | 115 837.00 |
CO Grand total (0 to V) | 2 489 746.00 | 1 600 290.00 | 889 455.00 | 2 489 746.00 |
CP Shares due in less than one year | 2 091.00 | | | 2 091.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 671.00 | 15 245.00 | | 10 671.00 |
DC Revaluation differences | 365 878.00 | 365 878.00 | | 365 878.00 |
DD Legal reserve (1) | 1 524.00 | 1 524.00 | | 1 524.00 |
DG Other reserves | 70 182.00 | 70 182.00 | | 70 182.00 |
DH Retained earnings | 6 161.00 | 4 116 386.00 | | 6 161.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 478.00 | 29 301.00 | | 22 478.00 |
DL TOTAL (I) | 476 895.00 | 4 598 517.00 | | 476 895.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100 766.00 | 97 103.00 | | 100 766.00 |
DX Trade payables and related accounts | 8 597.00 | 32 307.00 | | 8 597.00 |
DY Tax and social security liabilities | 24 311.00 | 31 729.00 | | 24 311.00 |
EA Other liabilities | 278 887.00 | 39 483.00 | | 278 887.00 |
EC TOTAL (IV) | 412 561.00 | 200 622.00 | | 412 561.00 |
EE Grand total (I to V) | 889 455.00 | 4 799 138.00 | | 889 455.00 |
EG Accrued income and payables due within one year | 412 561.00 | 200 622.00 | | 412 561.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 400 621.00 | | 400 621.00 | 400 621.00 |
FJ Net sales | 400 621.00 | | 400 621.00 | 400 621.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 68 510.00 | |
FQ Other income | | | 374.00 | |
FR Total operating income (I) | | | 469 505.00 | |
FW Other purchases and external expenses | | | 136 854.00 | |
FX Taxes, duties, and similar payments | | | 68 362.00 | |
FY Salaries and Wages | | | 107 715.00 | |
FZ Social Security Contributions | | | 47 539.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 88 134.00 | |
GE Other Expenses | | | 12.00 | |
GF Total Operating Expenses (II) | | | 448 616.00 | |
GG - OPERATING RESULT (I - II) | | | 20 889.00 | |
GL Other interest and similar income | | | 13 031.00 | |
GP Total financial income (V) | | | 13 031.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 13 031.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 920.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 68 510.00 | 73 292.00 | | 68 510.00 |
HA Exceptional income from management transactions | | 3 197.00 | | |
HB Exceptional income from capital transactions | 25 000.00 | | | 25 000.00 |
HD Total exceptional income (VII) | 25 000.00 | 3 197.00 | | 25 000.00 |
HE Exceptional expenses on management operations | 34.00 | 529.00 | | 34.00 |
HF Exceptional expenses on capital transactions | 30 846.00 | | | 30 846.00 |
HH Total exceptional expenses (VIII) | 30 880.00 | 529.00 | | 30 880.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 880.00 | 2 668.00 | | -5 880.00 |
HK Income tax | 5 562.00 | 10 326.00 | | 5 562.00 |
HL TOTAL REVENUE (I + III + V + VII) | 507 536.00 | 517 444.00 | | 507 536.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 485 057.00 | 488 143.00 | | 485 057.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 478.00 | 29 301.00 | | 22 478.00 |
HP References: Equipment leasing | 20 184.00 | 26 367.00 | | 20 184.00 |
| |
| 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 | 2 357 954.00 | | 46 800.00 | 2 357 954.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 091.00 | |
I4 DECREASES Grand Total | | 30 846.00 | 2 373 908.00 | |
IO DECREASES Total including other intangible assets | | | 8 013.00 | |
IY DECREASES Total Tangible Fixed Assets | | 30 846.00 | 2 363 804.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 013.00 | | | 8 013.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 347 849.00 | | 46 800.00 | 2 347 849.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 091.00 | | | 2 091.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 512 155.00 | 88 134.00 | | 1 512 155.00 |
PE DEPRECIATION Total including other intangible assets | 8 013.00 | | | 8 013.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 504 142.00 | 88 134.00 | | 1 504 142.00 |
| |
| 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 | 100 766.00 | 100 766.00 | | 100 766.00 |
8B Suppliers and Related Accounts | 8 597.00 | 8 597.00 | | 8 597.00 |
8C Staff and Related Accounts | 6 420.00 | 6 420.00 | | 6 420.00 |
8D Social Security and Other Social Organizations | 11 438.00 | 11 438.00 | | 11 438.00 |
8K Other liabilities (including liabilities related to repo transactions) | 278 887.00 | 278 887.00 | | 278 887.00 |
UT Other financial assets | 2 091.00 | 2 091.00 | | 2 091.00 |
UY Staff and related accounts | 11 520.00 | 11 520.00 | | 11 520.00 |
VM Income taxes | 4 764.00 | 4 764.00 | | 4 764.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 454.00 | 6 454.00 | | 6 454.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 464.00 | 464.00 | | 464.00 |
VS Prepaid expenses | 1 090.00 | 1 090.00 | | 1 090.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 930.00 | 19 930.00 | | 19 930.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 412 561.00 | 412 561.00 | | 412 561.00 |
| |
| 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 | 68 362.00 | 71 897.00 | | 68 362.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 27 088.00 | 36 658.00 | | 27 088.00 |
ST Other accounts | 108 541.00 | 98 733.00 | | 108 541.00 |
XQ Rental, rental and co-ownership charges | | 3 179.00 | | |
YT Subcontracting | 1 226.00 | 1 207.00 | | 1 226.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 68 362.00 | 71 897.00 | | 68 362.00 |
ZE Dividends | 2 300 000.00 | | | 2 300 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 136 854.00 | 139 777.00 | | 136 854.00 |
| |
| 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 | 3.00 | | | 3.00 |
