| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 484 025.00 | | 484 025.00 | 484 025.00 |
AP Buildings | 3 615 604.00 | 1 219 850.00 | 2 395 754.00 | 3 615 604.00 |
BJ TOTAL (I) | 4 124 785.00 | 1 240 877.00 | 2 883 908.00 | 4 124 785.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | | | | |
BZ Other receivables | 88 174.00 | | 88 174.00 | 88 174.00 |
CF Cash and cash equivalents | 177 839.00 | | 177 839.00 | 177 839.00 |
CJ TOTAL (II) | 266 013.00 | | 266 013.00 | 266 013.00 |
CO Grand total (0 to V) | 4 390 799.00 | 1 240 877.00 | 3 149 921.00 | 4 390 799.00 |
CU Other investments | 25 155.00 | 21 027.00 | 4 128.00 | 25 155.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 736 904.00 | 1 976 904.00 | | 1 736 904.00 |
DD Legal reserve (1) | 29 576.00 | 22 270.00 | | 29 576.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 127 679.00 | 146 113.00 | | 127 679.00 |
DL TOTAL (I) | 1 894 159.00 | 2 145 288.00 | | 1 894 159.00 |
DU Loans and Debts from Credit Institutions (3) | 1 101 263.00 | 1 134 859.00 | | 1 101 263.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 480.00 | 24 893.00 | | 25 480.00 |
DW Advances and down payments received on current orders | 496.00 | | | 496.00 |
DX Trade payables and related accounts | 25 829.00 | 54 133.00 | | 25 829.00 |
DY Tax and social security liabilities | 5 942.00 | 13 885.00 | | 5 942.00 |
EA Other liabilities | 96 750.00 | 92 679.00 | | 96 750.00 |
EC TOTAL (IV) | 1 255 761.00 | 1 320 451.00 | | 1 255 761.00 |
EE Grand total (I to V) | 3 149 921.00 | 3 465 739.00 | | 3 149 921.00 |
EG Accrued income and payables due within one year | 164 020.00 | 194 293.00 | | 164 020.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 279 991.00 | | 279 991.00 | 279 991.00 |
FJ Net sales | 279 991.00 | | 279 991.00 | 279 991.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 25 596.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 305 588.00 | |
FW Other purchases and external expenses | | | 56 468.00 | |
FX Taxes, duties, and similar payments | | | 29 481.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 104 174.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 190 126.00 | |
GG - OPERATING RESULT (I - II) | | | 115 462.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 25 539.00 | |
GP Total financial income (V) | | | 25 539.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 13 322.00 | |
GU Total financial expenses (VI) | | | 13 322.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 12 216.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 127 679.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 25 596.00 | 31 410.00 | | 25 596.00 |
HL TOTAL REVENUE (I + III + V + VII) | 331 128.00 | 397 713.00 | | 331 128.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 203 448.00 | 251 599.00 | | 203 448.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 127 679.00 | 146 113.00 | | 127 679.00 |
| |
| 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 | 4 124 785.00 | | | 4 124 785.00 |
I3 DECREASES Total Financial Fixed Assets | | | 25 155.00 | |
I4 DECREASES Grand Total | | | 4 124 785.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 099 630.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 099 630.00 | | | 4 099 630.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 25 155.00 | | | 25 155.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 115 675.00 | 104 174.00 | | 1 115 675.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 115 675.00 | 104 174.00 | | 1 115 675.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 21 027.00 | | | 21 027.00 |
7C Grand total | 21 027.00 | | | 21 027.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 25 480.00 | | 25 480.00 | 25 480.00 |
8B Suppliers and Related Accounts | 25 829.00 | 25 829.00 | | 25 829.00 |
8K Other liabilities (including liabilities related to repo transactions) | 90 668.00 | 90 668.00 | | 90 668.00 |
VB VAT | 10 275.00 | 10 275.00 | | 10 275.00 |
VC Group and associates | 77 899.00 | 77 899.00 | | 77 899.00 |
VH Loans with a maturity of more than one year at origin | 1 101 263.00 | 35 499.00 | 1 065 764.00 | 1 101 263.00 |
VI Group and Associates | 6 081.00 | 6 081.00 | | 6 081.00 |
VK Loans repaid during the year | 33 595.00 | | | 33 595.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 88 174.00 | 88 174.00 | | 88 174.00 |
VW VAT | 5 942.00 | 5 942.00 | | 5 942.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 255 264.00 | 164 020.00 | 1 091 244.00 | 1 255 264.00 |
| |
| 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 | 28 937.00 | 29 038.00 | | 28 937.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 50 040.00 | 49 911.00 | | 50 040.00 |
ST Other accounts | 4 269.00 | 3 597.00 | | 4 269.00 |
XQ Rental, rental and co-ownership charges | 2 159.00 | 1 925.00 | | 2 159.00 |
YW Business tax | 544.00 | 542.00 | | 544.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 29 481.00 | 29 580.00 | | 29 481.00 |
YY Amount of VAT collected | 56 961.00 | 67 961.00 | | 56 961.00 |
YZ Total deductible VAT on goods and services | 9 871.00 | 10 395.00 | | 9 871.00 |
ZE Dividends | 138 807.00 | | | 138 807.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 56 468.00 | 55 435.00 | | 56 468.00 |
