| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 8 290 411.00 | | 8 290 411.00 | 8 290 411.00 |
AP Buildings | 29 128 406.00 | 3 970 668.00 | 25 157 738.00 | 29 128 406.00 |
BJ TOTAL (I) | 37 418 818.00 | 3 970 668.00 | 33 448 149.00 | 37 418 818.00 |
BX Customers and related accounts | 925 212.00 | 10 489.00 | 914 723.00 | 925 212.00 |
BZ Other receivables | 1 213 390.00 | | 1 213 390.00 | 1 213 390.00 |
CF Cash and cash equivalents | 411 866.00 | | 411 866.00 | 411 866.00 |
CJ TOTAL (II) | 2 550 470.00 | 10 489.00 | 2 539 980.00 | 2 550 470.00 |
CO Grand total (0 to V) | 39 969 288.00 | 3 981 157.00 | 35 988 130.00 | 39 969 288.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 914 735.00 | 861 601.00 | | 914 735.00 |
DL TOTAL (I) | 924 735.00 | 871 601.00 | | 924 735.00 |
DV Miscellaneous Loans and Financial Debts (4) | 387 941.00 | 379 722.00 | | 387 941.00 |
DW Advances and down payments received on current orders | 672.00 | 26.00 | | 672.00 |
DX Trade payables and related accounts | 35 284.00 | 42 488.00 | | 35 284.00 |
DY Tax and social security liabilities | 35 749.00 | 47 004.00 | | 35 749.00 |
DZ Fixed asset liabilities and related accounts | 138 264.00 | 139 894.00 | | 138 264.00 |
EA Other liabilities | 34 419 358.00 | 35 461 548.00 | | 34 419 358.00 |
EB Prepaid income (2) | 46 126.00 | 52 373.00 | | 46 126.00 |
EC TOTAL (IV) | 35 063 395.00 | 36 123 058.00 | | 35 063 395.00 |
EE Grand total (I to V) | 35 988 130.00 | 36 994 659.00 | | 35 988 130.00 |
EG Accrued income and payables due within one year | 34 665 771.00 | 35 722 933.00 | | 34 665 771.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 735 420.00 | | 2 735 420.00 | 2 735 420.00 |
FJ Net sales | 2 735 420.00 | | 2 735 420.00 | 2 735 420.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 735 395.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 3 470 821.00 | |
FW Other purchases and external expenses | | | 814 815.00 | |
FX Taxes, duties, and similar payments | | | 372 690.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 913 383.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 16 303.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 2 117 194.00 | |
GG - OPERATING RESULT (I - II) | | | 1 353 626.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 11 202.00 | |
GL Other interest and similar income | | | 1 125.00 | |
GP Total financial income (V) | | | 12 328.00 | |
GR Interest and similar expenses | | | 451 356.00 | |
GU Total financial expenses (VI) | | | 451 356.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -439 028.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 914 598.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 724 115.00 | 836 164.00 | | 724 115.00 |
HA Exceptional income from management transactions | 170.00 | | | 170.00 |
HD Total exceptional income (VII) | 170.00 | | | 170.00 |
HE Exceptional expenses on management operations | 34.00 | 3 000.00 | | 34.00 |
HH Total exceptional expenses (VIII) | 34.00 | 3 000.00 | | 34.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 136.00 | -3 000.00 | | 136.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 483 320.00 | 3 479 979.00 | | 3 483 320.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 568 585.00 | 2 618 378.00 | | 2 568 585.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 914 735.00 | 861 601.00 | | 914 735.00 |
| |
| 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 | 37 418 818.00 | | | 37 418 818.00 |
I4 DECREASES Grand Total | | | 37 418 818.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 37 418 818.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 37 418 818.00 | | | 37 418 818.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 057 284.00 | 913 383.00 | | 3 057 284.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 057 284.00 | 913 383.00 | | 3 057 284.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 5 465.00 | 16 303.00 | 11 279.00 | 5 465.00 |
7B Total provisions for depreciation | 5 465.00 | 16 303.00 | 11 279.00 | 5 465.00 |
7C Grand total | 5 465.00 | 16 303.00 | 11 279.00 | 5 465.00 |
UE of which provisions and reversals: - Operating | | 16 303.00 | 11 279.00 | |
| |
| 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 | 387 941.00 | 30 851.00 | 333 840.00 | 387 941.00 |
8B Suppliers and Related Accounts | 35 284.00 | 35 284.00 | | 35 284.00 |
8J Fixed Asset Liabilities and Related Accounts | 138 264.00 | 138 264.00 | | 138 264.00 |
8K Other liabilities (including liabilities related to repo transactions) | 404 165.00 | 404 165.00 | | 404 165.00 |
8L Deferred income | 46 126.00 | 6 264.00 | 25 006.00 | 46 126.00 |
UX Other trade receivables | 912 625.00 | 195 244.00 | 717 381.00 | 912 625.00 |
VA Doubtful or disputed receivables | 12 586.00 | 12 586.00 | | 12 586.00 |
VB VAT | 53 032.00 | 53 032.00 | | 53 032.00 |
VC Group and associates | 856 699.00 | 856 699.00 | | 856 699.00 |
VI Group and Associates | 34 015 193.00 | 34 015 193.00 | | 34 015 193.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 303 659.00 | 303 659.00 | | 303 659.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 138 603.00 | 1 421 222.00 | 717 381.00 | 2 138 603.00 |
VW VAT | 35 749.00 | 35 749.00 | | 35 749.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 062 723.00 | 34 665 771.00 | 358 846.00 | 35 062 723.00 |
| |
| 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 | 345 427.00 | 345 332.00 | | 345 427.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 146 269.00 | 158 595.00 | | 146 269.00 |
ST Other accounts | 6 963.00 | 13 225.00 | | 6 963.00 |
XQ Rental, rental and co-ownership charges | 646 282.00 | 517 861.00 | | 646 282.00 |
YU External personnel | 15 300.00 | 14 200.00 | | 15 300.00 |
YW Business tax | 27 263.00 | 23 399.00 | | 27 263.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 372 690.00 | 368 731.00 | | 372 690.00 |
YY Amount of VAT collected | 730 479.00 | | | 730 479.00 |
YZ Total deductible VAT on goods and services | 268 402.00 | | | 268 402.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 814 815.00 | 703 882.00 | | 814 815.00 |
