| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 762.00 | | 762.00 | 762.00 |
AP Buildings | 331 679.00 | 321 804.00 | 9 874.00 | 331 679.00 |
AT Other tangible assets | 8 704.00 | 8 097.00 | 607.00 | 8 704.00 |
BJ TOTAL (I) | 341 145.00 | 329 901.00 | 11 243.00 | 341 145.00 |
BX Customers and related accounts | 10 269.00 | | 10 269.00 | 10 269.00 |
BZ Other receivables | 13 985.00 | | 13 985.00 | 13 985.00 |
CD Marketable securities | 714 127.00 | | 714 127.00 | 714 127.00 |
CF Cash and cash equivalents | 311 887.00 | | 311 887.00 | 311 887.00 |
CJ TOTAL (II) | 1 050 269.00 | | 1 050 269.00 | 1 050 269.00 |
CO Grand total (0 to V) | 1 391 413.00 | 329 901.00 | 1 061 512.00 | 1 391 413.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 104 000.00 | 104 000.00 | | 104 000.00 |
DD Legal reserve (1) | 10 400.00 | 10 400.00 | | 10 400.00 |
DF Regulated reserves (1) | 7 574.00 | 7 574.00 | | 7 574.00 |
DH Retained earnings | 289 162.00 | 285 538.00 | | 289 162.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 345 541.00 | 249 714.00 | | 345 541.00 |
DL TOTAL (I) | 756 677.00 | 657 226.00 | | 756 677.00 |
DQ Provisions for Expenses | 55 000.00 | 55 000.00 | | 55 000.00 |
DR TOTAL (IV) | 55 000.00 | 55 000.00 | | 55 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 39 693.00 | 39 445.00 | | 39 693.00 |
DX Trade payables and related accounts | 73 360.00 | 66 440.00 | | 73 360.00 |
DY Tax and social security liabilities | 67 531.00 | 1 785.00 | | 67 531.00 |
EA Other liabilities | 50 000.00 | | | 50 000.00 |
EB Prepaid income (2) | 19 251.00 | 17 850.00 | | 19 251.00 |
EC TOTAL (IV) | 249 835.00 | 125 520.00 | | 249 835.00 |
EE Grand total (I to V) | 1 061 512.00 | 837 746.00 | | 1 061 512.00 |
EG Accrued income and payables due within one year | 249 835.00 | 125 520.00 | | 249 835.00 |
EI Including equity loans | 39 693.00 | | | 39 693.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 714 657.00 | | 714 657.00 | 714 657.00 |
FJ Net sales | 714 657.00 | | 714 657.00 | 714 657.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 714 658.00 | |
FW Other purchases and external expenses | | | 132 441.00 | |
FX Taxes, duties, and similar payments | | | 84 985.00 | |
FY Salaries and Wages | | | 3 304.00 | |
FZ Social Security Contributions | | | 1 349.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 534.00 | |
GE Other Expenses | | | 4 810.00 | |
GF Total Operating Expenses (II) | | | 229 423.00 | |
GG - OPERATING RESULT (I - II) | | | 485 235.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 8 766.00 | |
GK Income from other securities and fixed asset receivables | | | 35.00 | |
GO Net income from sales of marketable securities | | | 1 000.00 | |
GP Total financial income (V) | | | 9 801.00 | |
GT Net expenses on sales of marketable securities | | | 1 622.00 | |
GU Total financial expenses (VI) | | | 1 622.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 179.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 493 414.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 9 091.00 | 1 519.00 | | 9 091.00 |
HG Exceptional depreciation and provisions | | 55 000.00 | | |
HH Total exceptional expenses (VIII) | 9 091.00 | 56 519.00 | | 9 091.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -9 091.00 | -56 519.00 | | -9 091.00 |
HK Income tax | 138 782.00 | 75 009.00 | | 138 782.00 |
HL TOTAL REVENUE (I + III + V + VII) | 724 458.00 | 604 900.00 | | 724 458.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 378 918.00 | 355 187.00 | | 378 918.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 345 541.00 | 249 714.00 | | 345 541.00 |
| |
| 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 | 341 145.00 | | | 341 145.00 |
I4 DECREASES Grand Total | | | 341 145.00 | |
IO DECREASES Total including other intangible assets | | | 762.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 340 382.00 | |
KD ACQUISITIONS Total including other intangible assets | 762.00 | | | 762.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 340 382.00 | | | 340 382.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 327 367.00 | 2 534.00 | | 327 367.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 327 367.00 | 2 534.00 | | 327 367.00 |
| |
| 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 | 55 000.00 | | | 55 000.00 |
7C Grand total | 55 000.00 | | | 55 000.00 |
| |
| 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 | 39 693.00 | 39 693.00 | | 39 693.00 |
8B Suppliers and Related Accounts | 73 360.00 | 73 360.00 | | 73 360.00 |
8D Social Security and Other Social Organizations | 858.00 | 858.00 | | 858.00 |
8E Income Taxes | 63 350.00 | 63 350.00 | | 63 350.00 |
8K Other liabilities (including liabilities related to repo transactions) | 50 000.00 | 50 000.00 | | 50 000.00 |
8L Deferred income | 19 251.00 | 19 251.00 | | 19 251.00 |
UX Other trade receivables | 10 269.00 | 10 269.00 | | 10 269.00 |
VB VAT | 4 015.00 | 4 015.00 | | 4 015.00 |
VC Group and associates | 6 223.00 | 6 223.00 | | 6 223.00 |
VJ Loans taken out during the year | 248.00 | | | 248.00 |
VQ Other Taxes, Duties, and Similar Debts | 435.00 | 435.00 | | 435.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 748.00 | 3 748.00 | | 3 748.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 255.00 | 24 255.00 | | 24 255.00 |
VW VAT | 2 888.00 | 2 888.00 | | 2 888.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 249 835.00 | 249 835.00 | | 249 835.00 |
