| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 23 727.00 | 17 058.00 | 6 669.00 | 23 727.00 |
BD Other fixed assets | 2 972 908.00 | | 2 972 908.00 | 2 972 908.00 |
BH Other financial assets | 320.00 | | 320.00 | 320.00 |
BJ TOTAL (I) | 2 996 955.00 | 17 058.00 | 2 979 897.00 | 2 996 955.00 |
BT Goods | 20 042.00 | 20 042.00 | | 20 042.00 |
BX Customers and related accounts | 215 925.00 | | 215 925.00 | 215 925.00 |
BZ Other receivables | 38 626.00 | | 38 626.00 | 38 626.00 |
CF Cash and cash equivalents | 76 818.00 | | 76 818.00 | 76 818.00 |
CJ TOTAL (II) | 351 411.00 | 20 042.00 | 331 369.00 | 351 411.00 |
CO Grand total (0 to V) | 3 348 366.00 | 37 101.00 | 3 311 266.00 | 3 348 366.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 341 339.00 | 2 341 339.00 | | 2 341 339.00 |
DB Share, merger, contribution premiums, etc. | -92 692.00 | -92 692.00 | | -92 692.00 |
DD Legal reserve (1) | 44 970.00 | 43 779.00 | | 44 970.00 |
DG Other reserves | 406 105.00 | 383 472.00 | | 406 105.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 702.00 | 23 824.00 | | 43 702.00 |
DL TOTAL (I) | 2 743 424.00 | 2 699 722.00 | | 2 743 424.00 |
DQ Provisions for Expenses | 27 462.00 | 18 481.00 | | 27 462.00 |
DR TOTAL (IV) | 27 462.00 | 18 481.00 | | 27 462.00 |
DV Miscellaneous Loans and Financial Debts (4) | 275 012.00 | 271 121.00 | | 275 012.00 |
DX Trade payables and related accounts | 16 242.00 | 24 063.00 | | 16 242.00 |
DY Tax and social security liabilities | 156 304.00 | 151 029.00 | | 156 304.00 |
EA Other liabilities | 92 821.00 | | | 92 821.00 |
EC TOTAL (IV) | 540 379.00 | 446 213.00 | | 540 379.00 |
EE Grand total (I to V) | 3 311 266.00 | 3 164 416.00 | | 3 311 266.00 |
EG Accrued income and payables due within one year | 377 739.00 | 446 213.00 | | 377 739.00 |
EI Including equity loans | 275 012.00 | | | 275 012.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 828 096.00 | | 828 096.00 | 828 096.00 |
FJ Net sales | 828 096.00 | | 828 096.00 | 828 096.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 18 481.00 | |
FQ Other income | | | 136.00 | |
FR Total operating income (I) | | | 846 713.00 | |
FW Other purchases and external expenses | | | 98 086.00 | |
FX Taxes, duties, and similar payments | | | 4 403.00 | |
FY Salaries and Wages | | | 462 940.00 | |
FZ Social Security Contributions | | | 204 256.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 509.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 7 462.00 | |
GE Other Expenses | | | 1 131.00 | |
GF Total Operating Expenses (II) | | | 779 786.00 | |
GG - OPERATING RESULT (I - II) | | | 66 927.00 | |
GR Interest and similar expenses | | | 3 490.00 | |
GU Total financial expenses (VI) | | | 3 490.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 490.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 63 437.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 5 372.00 | 633.00 | | 5 372.00 |
HD Total exceptional income (VII) | 5 372.00 | 633.00 | | 5 372.00 |
HE Exceptional expenses on management operations | 5 107.00 | 1 306.00 | | 5 107.00 |
HG Exceptional depreciation and provisions | 20 000.00 | | | 20 000.00 |
HH Total exceptional expenses (VIII) | 25 107.00 | 1 306.00 | | 25 107.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -19 735.00 | -674.00 | | -19 735.00 |
HL TOTAL REVENUE (I + III + V + VII) | 852 085.00 | 781 090.00 | | 852 085.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 808 383.00 | 757 266.00 | | 808 383.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 702.00 | 23 824.00 | | 43 702.00 |
| |
| 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 | 2 994 993.00 | | 1 962.00 | 2 994 993.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 973 228.00 | |
I4 DECREASES Grand Total | | | 2 996 955.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 727.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 971.00 | | 1 757.00 | 21 971.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 973 022.00 | | 205.00 | 2 973 022.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 550.00 | 1 509.00 | | 15 550.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 550.00 | 1 509.00 | | 15 550.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 18 481.00 | 27 462.00 | 18 481.00 | 18 481.00 |
7C Grand total | 18 481.00 | 27 462.00 | 18 481.00 | 18 481.00 |
UE of which provisions and reversals: - Operating | | 7 462.00 | 18 481.00 | |
UJ - Exceptional | | 20 000.00 | | |
| |
| 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 | 162 640.00 | | 162 640.00 | 162 640.00 |
8B Suppliers and Related Accounts | 16 242.00 | 16 242.00 | | 16 242.00 |
8D Social Security and Other Social Organizations | 156 304.00 | 156 304.00 | | 156 304.00 |
8K Other liabilities (including liabilities related to repo transactions) | 92 821.00 | 92 821.00 | | 92 821.00 |
UT Other financial assets | 320.00 | | 320.00 | 320.00 |
UX Other trade receivables | 215 925.00 | 215 925.00 | | 215 925.00 |
VI Group and Associates | 112 372.00 | 112 372.00 | | 112 372.00 |
VJ Loans taken out during the year | 2 640.00 | | | 2 640.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 38 626.00 | 38 626.00 | | 38 626.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 254 870.00 | 254 551.00 | 320.00 | 254 870.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 540 379.00 | 377 739.00 | 162 640.00 | 540 379.00 |
