| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 17 335.00 | 4 163.00 | 13 172.00 | 17 335.00 |
AT Other tangible assets | 66 999.00 | 23 853.00 | 43 146.00 | 66 999.00 |
BJ TOTAL (I) | 1 993 834.00 | 28 016.00 | 1 965 818.00 | 1 993 834.00 |
BX Customers and related accounts | 44 161.00 | | 44 161.00 | 44 161.00 |
BZ Other receivables | 19 564.00 | | 19 564.00 | 19 564.00 |
CF Cash and cash equivalents | 421 068.00 | | 421 068.00 | 421 068.00 |
CJ TOTAL (II) | 484 793.00 | | 484 793.00 | 484 793.00 |
CO Grand total (0 to V) | 2 478 626.00 | 28 016.00 | 2 450 611.00 | 2 478 626.00 |
CU Other investments | 1 909 500.00 | | 1 909 500.00 | 1 909 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 259 500.00 | 1 259 500.00 | | 1 259 500.00 |
DD Legal reserve (1) | 36 472.00 | 31 932.00 | | 36 472.00 |
DG Other reserves | 632 985.00 | 576 724.00 | | 632 985.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 353 317.00 | 90 801.00 | | 353 317.00 |
DL TOTAL (I) | 2 282 273.00 | 1 958 957.00 | | 2 282 273.00 |
DU Loans and Debts from Credit Institutions (3) | 119 645.00 | 171 641.00 | | 119 645.00 |
DV Miscellaneous Loans and Financial Debts (4) | 706.00 | 31 950.00 | | 706.00 |
DX Trade payables and related accounts | 5 411.00 | 6 030.00 | | 5 411.00 |
DY Tax and social security liabilities | 42 575.00 | 48 995.00 | | 42 575.00 |
EC TOTAL (IV) | 168 337.00 | 258 616.00 | | 168 337.00 |
EE Grand total (I to V) | 2 450 611.00 | 2 217 573.00 | | 2 450 611.00 |
EG Accrued income and payables due within one year | 114 484.00 | 151 062.00 | | 114 484.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 10 609.00 | | | 10 609.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 198 198.00 | | 198 198.00 | 198 198.00 |
FJ Net sales | 198 198.00 | | 198 198.00 | 198 198.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 640.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 200 839.00 | |
FW Other purchases and external expenses | | | 33 389.00 | |
FX Taxes, duties, and similar payments | | | 1 740.00 | |
FY Salaries and Wages | | | 51 062.00 | |
FZ Social Security Contributions | | | 141 185.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 677.00 | |
GE Other Expenses | | | 16.00 | |
GF Total Operating Expenses (II) | | | 237 067.00 | |
GG - OPERATING RESULT (I - II) | | | -36 228.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 392 388.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 392 388.00 | |
GR Interest and similar expenses | | | 2 599.00 | |
GU Total financial expenses (VI) | | | 2 599.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 389 789.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 353 561.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 640.00 | 4 843.00 | | 2 640.00 |
A2 TOTAL ASSETS | 94 296.00 | 86 352.00 | | 94 296.00 |
A4 Equity method investments | | 66.00 | | |
HE Exceptional expenses on management operations | 244.00 | | | 244.00 |
HF Exceptional expenses on capital transactions | | 17 200.00 | | |
HH Total exceptional expenses (VIII) | 244.00 | 17 200.00 | | 244.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -244.00 | -17 200.00 | | -244.00 |
HL TOTAL REVENUE (I + III + V + VII) | 593 227.00 | 343 640.00 | | 593 227.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 239 910.00 | 252 839.00 | | 239 910.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 353 317.00 | 90 801.00 | | 353 317.00 |
| |
| 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 | 1 951 537.00 | | 42 297.00 | 1 951 537.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 909 500.00 | |
I4 DECREASES Grand Total | | | 1 993 834.00 | |
IO DECREASES Total including other intangible assets | | | 17 335.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 66 999.00 | |
KD ACQUISITIONS Total including other intangible assets | 17 335.00 | | | 17 335.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 24 702.00 | | 42 297.00 | 24 702.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 909 500.00 | | | 1 909 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 18 339.00 | 9 677.00 | | 18 339.00 |
PE DEPRECIATION Total including other intangible assets | 2 429.00 | 1 734.00 | | 2 429.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 910.00 | 7 943.00 | | 15 910.00 |
| |
| 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 | 5 411.00 | 5 411.00 | | 5 411.00 |
8C Staff and Related Accounts | 11 983.00 | 11 983.00 | | 11 983.00 |
8D Social Security and Other Social Organizations | 15 031.00 | 15 031.00 | | 15 031.00 |
UX Other trade receivables | 44 161.00 | 44 161.00 | | 44 161.00 |
UY Staff and related accounts | 3 368.00 | 3 368.00 | | 3 368.00 |
UZ Social Security, other social security organizations | 105.00 | 105.00 | | 105.00 |
VB VAT | 995.00 | 995.00 | | 995.00 |
VC Group and associates | 742.00 | 742.00 | | 742.00 |
VG Loans with a maturity of up to one year at origin | 12 092.00 | 12 092.00 | | 12 092.00 |
VH Loans with a maturity of more than one year at origin | 107 554.00 | 53 701.00 | 53 853.00 | 107 554.00 |
VI Group and Associates | 706.00 | 706.00 | | 706.00 |
VK Loans repaid during the year | 61 746.00 | | | 61 746.00 |
VM Income taxes | 715.00 | 715.00 | | 715.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 296.00 | 1 296.00 | | 1 296.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 13 639.00 | 13 639.00 | | 13 639.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 63 725.00 | 63 725.00 | | 63 725.00 |
VW VAT | 14 265.00 | 14 265.00 | | 14 265.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 168 337.00 | 114 484.00 | 53 853.00 | 168 337.00 |
| |
| 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 | 504.00 | 4 537.00 | | 504.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 611.00 | 4 711.00 | | 4 611.00 |
ST Other accounts | 28 778.00 | 27 666.00 | | 28 778.00 |
YW Business tax | 1 236.00 | 1 226.00 | | 1 236.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 740.00 | 5 763.00 | | 1 740.00 |
YY Amount of VAT collected | 39 817.00 | 38 301.00 | | 39 817.00 |
YZ Total deductible VAT on goods and services | 1 263.00 | 2 316.00 | | 1 263.00 |
ZE Dividends | 30 000.00 | | | 30 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 33 389.00 | 32 377.00 | | 33 389.00 |
