| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 393 794.00 | 44 291.00 | 349 502.00 | 393 794.00 |
AR Technical installations, industrial equipment and tools | 649.00 | 569.00 | 80.00 | 649.00 |
AT Other tangible assets | 6 319.00 | 2 231.00 | 4 088.00 | 6 319.00 |
BH Other financial assets | 1 375.00 | | 1 375.00 | 1 375.00 |
BJ TOTAL (I) | 402 136.00 | 47 091.00 | 355 045.00 | 402 136.00 |
BX Customers and related accounts | 5 054.00 | | 5 054.00 | 5 054.00 |
BZ Other receivables | 30 729.00 | | 30 729.00 | 30 729.00 |
CD Marketable securities | 200 127.00 | | 200 127.00 | 200 127.00 |
CF Cash and cash equivalents | 108 488.00 | | 108 488.00 | 108 488.00 |
CJ TOTAL (II) | 344 398.00 | | 344 398.00 | 344 398.00 |
CO Grand total (0 to V) | 746 534.00 | 47 091.00 | 699 443.00 | 746 534.00 |
CP Shares due in less than one year | 1 375.00 | | | 1 375.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 1 616.00 | 1 616.00 | | 1 616.00 |
DG Other reserves | 436 147.00 | 481 772.00 | | 436 147.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 502.00 | -10 625.00 | | -16 502.00 |
DL TOTAL (I) | 521 261.00 | 572 763.00 | | 521 261.00 |
DU Loans and Debts from Credit Institutions (3) | 157 682.00 | 169 095.00 | | 157 682.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 489.00 | 5 117.00 | | 6 489.00 |
DX Trade payables and related accounts | 980.00 | 920.00 | | 980.00 |
DY Tax and social security liabilities | 13 032.00 | 10 879.00 | | 13 032.00 |
EC TOTAL (IV) | 178 182.00 | 186 010.00 | | 178 182.00 |
EE Grand total (I to V) | 699 443.00 | 758 773.00 | | 699 443.00 |
EG Accrued income and payables due within one year | 29 812.00 | 28 329.00 | | 29 812.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 2 250.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 16 660.00 | | 16 660.00 | 16 660.00 |
FJ Net sales | 16 660.00 | | 16 660.00 | 16 660.00 |
FQ Other income | | | 94.00 | |
FR Total operating income (I) | | | 16 755.00 | |
FW Other purchases and external expenses | | | 15 640.00 | |
FX Taxes, duties, and similar payments | | | 4 336.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 275.00 | |
GE Other Expenses | | | 130.00 | |
GF Total Operating Expenses (II) | | | 35 381.00 | |
GG - OPERATING RESULT (I - II) | | | -18 626.00 | |
GL Other interest and similar income | | | 4 706.00 | |
GP Total financial income (V) | | | 4 706.00 | |
GR Interest and similar expenses | | | 2 630.00 | |
GU Total financial expenses (VI) | | | 2 630.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 076.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 550.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 48.00 | 1 760.00 | | 48.00 |
HD Total exceptional income (VII) | 48.00 | 1 760.00 | | 48.00 |
HE Exceptional expenses on management operations | | 219.00 | | |
HH Total exceptional expenses (VIII) | | 219.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 48.00 | 1 542.00 | | 48.00 |
HL TOTAL REVENUE (I + III + V + VII) | 21 509.00 | 23 979.00 | | 21 509.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 011.00 | 34 603.00 | | 38 011.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 502.00 | -10 625.00 | | -16 502.00 |
| |
| 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 | 398 058.00 | | 5 068.00 | 398 058.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 375.00 | |
I4 DECREASES Grand Total | | 990.00 | 402 136.00 | |
IY DECREASES Total Tangible Fixed Assets | | 990.00 | 400 762.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 396 684.00 | | 5 068.00 | 396 684.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 375.00 | | | 1 375.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 32 806.00 | 15 275.00 | 990.00 | 32 806.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 32 806.00 | 15 275.00 | 990.00 | 32 806.00 |
| |
| 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 | 980.00 | 980.00 | | 980.00 |
8E Income Taxes | 10 500.00 | 10 500.00 | | 10 500.00 |
UT Other financial assets | 1 375.00 | 1 375.00 | | 1 375.00 |
UX Other trade receivables | 5 054.00 | 5 054.00 | | 5 054.00 |
VH Loans with a maturity of more than one year at origin | 157 682.00 | 9 312.00 | 38 781.00 | 157 682.00 |
VI Group and Associates | 6 489.00 | 6 489.00 | | 6 489.00 |
VK Loans repaid during the year | 9 163.00 | | | 9 163.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 153.00 | 2 153.00 | | 2 153.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 30 729.00 | 30 729.00 | | 30 729.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 157.00 | 37 157.00 | | 37 157.00 |
VW VAT | 379.00 | 379.00 | | 379.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 178 182.00 | 29 812.00 | 38 781.00 | 178 182.00 |
| |
| 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 | 4 010.00 | | | 4 010.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 328.00 | 1 260.00 | | 1 328.00 |
ST Other accounts | 12 096.00 | 12 145.00 | | 12 096.00 |
XQ Rental, rental and co-ownership charges | 2 217.00 | 2 504.00 | | 2 217.00 |
YW Business tax | 326.00 | 330.00 | | 326.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 336.00 | 330.00 | | 4 336.00 |
ZE Dividends | 35 000.00 | | | 35 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 15 640.00 | 15 908.00 | | 15 640.00 |
