| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 2 825 955.00 | 2 189 962.00 | 635 993.00 | 2 825 955.00 |
AT Other tangible assets | 716.00 | 716.00 | | 716.00 |
BJ TOTAL (I) | 2 826 671.00 | 2 190 677.00 | 635 993.00 | 2 826 671.00 |
BX Customers and related accounts | 85 939.00 | | 85 939.00 | 85 939.00 |
BZ Other receivables | 122 870.00 | | 122 870.00 | 122 870.00 |
CF Cash and cash equivalents | 4 233 572.00 | | 4 233 572.00 | 4 233 572.00 |
CH Prepaid expenses | 3 304.00 | | 3 304.00 | 3 304.00 |
CJ TOTAL (II) | 4 445 685.00 | | 4 445 685.00 | 4 445 685.00 |
CO Grand total (0 to V) | 7 272 356.00 | 2 190 677.00 | 5 081 679.00 | 7 272 356.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 618.00 | 11 618.00 | | 11 618.00 |
DB Share, merger, contribution premiums, etc. | 196 277.00 | 196 277.00 | | 196 277.00 |
DD Legal reserve (1) | 1 162.00 | 1 162.00 | | 1 162.00 |
DG Other reserves | 948 738.00 | 641 916.00 | | 948 738.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 316 218.00 | 306 822.00 | | 316 218.00 |
DJ Investment subsidies | 111 288.00 | | | 111 288.00 |
DL TOTAL (I) | 1 585 300.00 | 1 157 795.00 | | 1 585 300.00 |
DU Loans and Debts from Credit Institutions (3) | | 48.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 3 367 634.00 | 3 442 901.00 | | 3 367 634.00 |
DW Advances and down payments received on current orders | 18 800.00 | 18 400.00 | | 18 800.00 |
DX Trade payables and related accounts | 75 254.00 | 76 118.00 | | 75 254.00 |
DY Tax and social security liabilities | 31 944.00 | 29 852.00 | | 31 944.00 |
EA Other liabilities | 2 747.00 | 1 706.00 | | 2 747.00 |
EC TOTAL (IV) | 3 496 379.00 | 3 569 025.00 | | 3 496 379.00 |
EE Grand total (I to V) | 5 081 679.00 | 4 726 820.00 | | 5 081 679.00 |
EG Accrued income and payables due within one year | 3 433 745.00 | 3 436 204.00 | | 3 433 745.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 581 975.00 | | 581 975.00 | 581 975.00 |
FJ Net sales | 581 975.00 | | 581 975.00 | 581 975.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 73 235.00 | |
FQ Other income | | | 15.00 | |
FR Total operating income (I) | | | 655 225.00 | |
FW Other purchases and external expenses | | | 78 522.00 | |
FX Taxes, duties, and similar payments | | | 62 265.00 | |
FY Salaries and Wages | | | 3 793.00 | |
FZ Social Security Contributions | | | 1 967.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 45 355.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 191 906.00 | |
GG - OPERATING RESULT (I - II) | | | 463 319.00 | |
GL Other interest and similar income | | | 1 421.00 | |
GP Total financial income (V) | | | 1 421.00 | |
GR Interest and similar expenses | | | 29 386.00 | |
GU Total financial expenses (VI) | | | 29 386.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -27 965.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 435 354.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 73 235.00 | 77 673.00 | | 73 235.00 |
HB Exceptional income from capital transactions | 3 838.00 | | | 3 838.00 |
HD Total exceptional income (VII) | 3 838.00 | | | 3 838.00 |
HE Exceptional expenses on management operations | | 224.00 | | |
HH Total exceptional expenses (VIII) | | 224.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 838.00 | -224.00 | | 3 838.00 |
HK Income tax | 122 974.00 | 119 234.00 | | 122 974.00 |
HL TOTAL REVENUE (I + III + V + VII) | 660 483.00 | 650 152.00 | | 660 483.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 344 266.00 | 343 330.00 | | 344 266.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 316 218.00 | 306 822.00 | | 316 218.00 |
| |
| 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 | 2 556 189.00 | | 270 481.00 | 2 556 189.00 |
I4 DECREASES Grand Total | | | 2 826 671.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 826 671.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 556 189.00 | | 270 481.00 | 2 556 189.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 145 322.00 | 45 355.00 | | 2 145 322.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 145 322.00 | 45 355.00 | | 2 145 322.00 |
| |
| 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 | 62 634.00 | | 62 634.00 | 62 634.00 |
8B Suppliers and Related Accounts | 75 254.00 | 75 254.00 | | 75 254.00 |
8C Staff and Related Accounts | 7.00 | 7.00 | | 7.00 |
8D Social Security and Other Social Organizations | 443.00 | 443.00 | | 443.00 |
8E Income Taxes | 3 739.00 | 3 739.00 | | 3 739.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 747.00 | 2 747.00 | | 2 747.00 |
UX Other trade receivables | 85 939.00 | 85 939.00 | | 85 939.00 |
VB VAT | 7 731.00 | 7 731.00 | | 7 731.00 |
VI Group and Associates | 3 305 000.00 | 3 305 000.00 | | 3 305 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 285.00 | 285.00 | | 285.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 115 139.00 | 115 139.00 | | 115 139.00 |
VS Prepaid expenses | 3 304.00 | 3 304.00 | | 3 304.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 212 113.00 | 212 113.00 | | 212 113.00 |
VW VAT | 27 470.00 | 27 470.00 | | 27 470.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 477 579.00 | 3 414 945.00 | 62 634.00 | 3 477 579.00 |
| |
| 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 | 62 008.00 | 63 927.00 | | 62 008.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 39 663.00 | 42 126.00 | | 39 663.00 |
ST Other accounts | 24 011.00 | 24 029.00 | | 24 011.00 |
XQ Rental, rental and co-ownership charges | 13 877.00 | 13 186.00 | | 13 877.00 |
YU External personnel | 972.00 | 961.00 | | 972.00 |
YW Business tax | 257.00 | 258.00 | | 257.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 62 265.00 | 64 185.00 | | 62 265.00 |
YY Amount of VAT collected | 119 127.00 | 139 265.00 | | 119 127.00 |
YZ Total deductible VAT on goods and services | 5 227.00 | 6 399.00 | | 5 227.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 78 522.00 | 80 302.00 | | 78 522.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
