| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 152 000.00 | | 152 000.00 | 152 000.00 |
AP Buildings | 253 000.00 | 9 475.00 | 243 525.00 | 253 000.00 |
AR Technical installations, industrial equipment and tools | 4 500.00 | | 4 500.00 | 4 500.00 |
AT Other tangible assets | 55 059.00 | 4 495.00 | 50 564.00 | 55 059.00 |
BD Other fixed assets | 110 002.00 | | 110 002.00 | 110 002.00 |
BH Other financial assets | 3 076.00 | | 3 076.00 | 3 076.00 |
BJ TOTAL (I) | 849 337.00 | 13 970.00 | 835 367.00 | 849 337.00 |
BX Customers and related accounts | 17 010.00 | | 17 010.00 | 17 010.00 |
BZ Other receivables | 107 192.00 | | 107 192.00 | 107 192.00 |
CD Marketable securities | 51.00 | | 51.00 | 51.00 |
CF Cash and cash equivalents | 26 222.00 | | 26 222.00 | 26 222.00 |
CJ TOTAL (II) | 150 475.00 | | 150 475.00 | 150 475.00 |
CO Grand total (0 to V) | 999 811.00 | 13 970.00 | 985 841.00 | 999 811.00 |
CP Shares due in less than one year | 3 076.00 | | | 3 076.00 |
CU Other investments | 271 700.00 | | 271 700.00 | 271 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 354 000.00 | 354 000.00 | | 354 000.00 |
DD Legal reserve (1) | 4 001.00 | 600.00 | | 4 001.00 |
DG Other reserves | 159 228.00 | 94 602.00 | | 159 228.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 421.00 | 68 027.00 | | 11 421.00 |
DL TOTAL (I) | 528 650.00 | 517 229.00 | | 528 650.00 |
DU Loans and Debts from Credit Institutions (3) | 429 289.00 | 37 510.00 | | 429 289.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 277.00 | 359.00 | | 10 277.00 |
DX Trade payables and related accounts | 6 289.00 | 23 504.00 | | 6 289.00 |
DY Tax and social security liabilities | 9 059.00 | 21 911.00 | | 9 059.00 |
EA Other liabilities | 2 278.00 | 15 906.00 | | 2 278.00 |
EC TOTAL (IV) | 457 191.00 | 99 189.00 | | 457 191.00 |
EE Grand total (I to V) | 985 841.00 | 616 418.00 | | 985 841.00 |
EG Accrued income and payables due within one year | 64 987.00 | 73 282.00 | | 64 987.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 14 300.00 | | 14 300.00 | 14 300.00 |
FG Production sold - services | 78 714.00 | | 78 714.00 | 78 714.00 |
FJ Net sales | 93 014.00 | | 93 014.00 | 93 014.00 |
FR Total operating income (I) | | | 93 014.00 | |
FS Purchases of goods (including customs duties) | | | 4 115.00 | |
FW Other purchases and external expenses | | | 54 235.00 | |
FX Taxes, duties, and similar payments | | | 25 198.00 | |
FY Salaries and Wages | | | 53 833.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 756.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 151 141.00 | |
GG - OPERATING RESULT (I - II) | | | -58 127.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 59 534.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 59 535.00 | |
GR Interest and similar expenses | | | 4 987.00 | |
GU Total financial expenses (VI) | | | 4 987.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 54 548.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 579.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 24 000.00 | 90 000.00 | | 24 000.00 |
HD Total exceptional income (VII) | 24 000.00 | 90 000.00 | | 24 000.00 |
HF Exceptional expenses on capital transactions | 9 000.00 | 49 276.00 | | 9 000.00 |
HH Total exceptional expenses (VIII) | 9 000.00 | 49 276.00 | | 9 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 15 000.00 | 40 724.00 | | 15 000.00 |
HK Income tax | | 3 622.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 176 549.00 | 212 725.00 | | 176 549.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 165 128.00 | 144 698.00 | | 165 128.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 421.00 | 68 027.00 | | 11 421.00 |
| |
| 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 | 418 568.00 | | 439 769.00 | 418 568.00 |
I3 DECREASES Total Financial Fixed Assets | | 9 000.00 | 384 778.00 | |
I4 DECREASES Grand Total | | 9 000.00 | 849 337.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 464 559.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 33 791.00 | | 430 768.00 | 33 791.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 384 777.00 | | 9 001.00 | 384 777.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 214.00 | 13 756.00 | | 214.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 214.00 | 13 756.00 | | 214.00 |
| |
| 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 | 3 722.00 | 3 722.00 | | 3 722.00 |
8B Suppliers and Related Accounts | 6 289.00 | 6 289.00 | | 6 289.00 |
8D Social Security and Other Social Organizations | 2 550.00 | 2 550.00 | | 2 550.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 278.00 | 2 278.00 | | 2 278.00 |
UT Other financial assets | 3 076.00 | 3 076.00 | | 3 076.00 |
UX Other trade receivables | 17 010.00 | 17 010.00 | | 17 010.00 |
VB VAT | 5 195.00 | 5 195.00 | | 5 195.00 |
VC Group and associates | 97 586.00 | 97 586.00 | | 97 586.00 |
VH Loans with a maturity of more than one year at origin | 429 289.00 | 37 085.00 | 119 233.00 | 429 289.00 |
VI Group and Associates | 6 555.00 | 6 555.00 | | 6 555.00 |
VJ Loans taken out during the year | 420 000.00 | | | 420 000.00 |
VK Loans repaid during the year | 28 221.00 | | | 28 221.00 |
VM Income taxes | 3 624.00 | 3 624.00 | | 3 624.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 787.00 | 787.00 | | 787.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 127 278.00 | 127 278.00 | | 127 278.00 |
VW VAT | 6 509.00 | 6 509.00 | | 6 509.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 457 191.00 | 64 987.00 | 119 233.00 | 457 191.00 |
| |
| 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 | 25 198.00 | 5 360.00 | | 25 198.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 26 433.00 | 9 823.00 | | 26 433.00 |
ST Other accounts | 21 182.00 | 15 646.00 | | 21 182.00 |
XQ Rental, rental and co-ownership charges | 6 620.00 | 6 620.00 | | 6 620.00 |
YW Business tax | | 317.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | 25 198.00 | 5 677.00 | | 25 198.00 |
YY Amount of VAT collected | 18 445.00 | 6 204.00 | | 18 445.00 |
YZ Total deductible VAT on goods and services | 7 336.00 | 409.00 | | 7 336.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 54 235.00 | 32 089.00 | | 54 235.00 |
