| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 40 000.00 | | 40 000.00 | 40 000.00 |
AP Buildings | 435 494.00 | 31 911.00 | 403 583.00 | 435 494.00 |
AT Other tangible assets | 43 845.00 | 22 541.00 | 21 304.00 | 43 845.00 |
BD Other fixed assets | 431.00 | | 431.00 | 431.00 |
BJ TOTAL (I) | 525 090.00 | 54 452.00 | 470 638.00 | 525 090.00 |
BZ Other receivables | 206 085.00 | | 206 085.00 | 206 085.00 |
CD Marketable securities | 2 579.00 | | 2 579.00 | 2 579.00 |
CF Cash and cash equivalents | 454 154.00 | | 454 154.00 | 454 154.00 |
CH Prepaid expenses | 300.00 | | 300.00 | 300.00 |
CJ TOTAL (II) | 663 118.00 | | 663 118.00 | 663 118.00 |
CO Grand total (0 to V) | 1 188 208.00 | 54 452.00 | 1 133 756.00 | 1 188 208.00 |
CU Other investments | 5 320.00 | | 5 320.00 | 5 320.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DF Regulated reserves (1) | 2 892.00 | 2 892.00 | | 2 892.00 |
DG Other reserves | 663 177.00 | 624 363.00 | | 663 177.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 684.00 | 38 814.00 | | 43 684.00 |
DL TOTAL (I) | 717 753.00 | 674 069.00 | | 717 753.00 |
DU Loans and Debts from Credit Institutions (3) | 293 961.00 | 311 710.00 | | 293 961.00 |
DX Trade payables and related accounts | 8 653.00 | 2 907.00 | | 8 653.00 |
DY Tax and social security liabilities | | 2 146.00 | | |
EA Other liabilities | 113 389.00 | 43 850.00 | | 113 389.00 |
EC TOTAL (IV) | 416 003.00 | 360 613.00 | | 416 003.00 |
EE Grand total (I to V) | 1 133 756.00 | 1 034 682.00 | | 1 133 756.00 |
EG Accrued income and payables due within one year | 27 045.00 | 247 658.00 | | 27 045.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 37 272.00 | | 37 272.00 | 37 272.00 |
FJ Net sales | 37 272.00 | | 37 272.00 | 37 272.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 37 164.00 | |
FR Total operating income (I) | | | 74 436.00 | |
FW Other purchases and external expenses | | | 35 115.00 | |
FX Taxes, duties, and similar payments | | | 1 659.00 | |
FZ Social Security Contributions | | | 1 596.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 155.00 | |
GF Total Operating Expenses (II) | | | 46 525.00 | |
GG - OPERATING RESULT (I - II) | | | 27 911.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 31 854.00 | |
GL Other interest and similar income | | | 12.00 | |
GP Total financial income (V) | | | 31 866.00 | |
GR Interest and similar expenses | | | 5 987.00 | |
GU Total financial expenses (VI) | | | 5 987.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 25 879.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 53 790.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 10 106.00 | 8 211.00 | | 10 106.00 |
HL TOTAL REVENUE (I + III + V + VII) | 106 302.00 | 96 623.00 | | 106 302.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 62 618.00 | 57 809.00 | | 62 618.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 684.00 | 38 814.00 | | 43 684.00 |
| |
| 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 | 520 090.00 | | | 520 090.00 |
I3 DECREASES Total Financial Fixed Assets | | | 751.00 | |
I4 DECREASES Grand Total | | | 520 090.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 519 339.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 519 339.00 | | | 519 339.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 751.00 | | | 751.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 46 297.00 | 8 155.00 | | 46 297.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 46 297.00 | 8 155.00 | | 46 297.00 |
| |
| 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 | 8 653.00 | 8 653.00 | | 8 653.00 |
8K Other liabilities (including liabilities related to repo transactions) | 112 744.00 | | 112 744.00 | 112 744.00 |
VB VAT | 5 992.00 | 5 992.00 | | 5 992.00 |
VC Group and associates | 16 009.00 | 16 009.00 | | 16 009.00 |
VH Loans with a maturity of more than one year at origin | 293 961.00 | 17 748.00 | 276 213.00 | 293 961.00 |
VI Group and Associates | 645.00 | 645.00 | | 645.00 |
VJ Loans taken out during the year | 17 748.00 | | | 17 748.00 |
VM Income taxes | 1 661.00 | 1 661.00 | | 1 661.00 |
VP Miscellaneous | 18.00 | 18.00 | | 18.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 182 405.00 | | 182 405.00 | 182 405.00 |
VS Prepaid expenses | 300.00 | 300.00 | | 300.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 206 385.00 | 23 980.00 | 182 405.00 | 206 385.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 416 003.00 | 27 046.00 | 388 957.00 | 416 003.00 |
| |
| 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 | 1 659.00 | | | 1 659.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 770.00 | | | 2 770.00 |
ST Other accounts | 15 477.00 | | | 15 477.00 |
XQ Rental, rental and co-ownership charges | 16 867.00 | | | 16 867.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 659.00 | | | 1 659.00 |
YZ Total deductible VAT on goods and services | 4 384.00 | | | 4 384.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 35 114.00 | | | 35 114.00 |
