| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 584.00 | 233.00 | 1 351.00 | 1 584.00 |
AN Land | 9 300.00 | | 9 300.00 | 9 300.00 |
AP Buildings | 186 253.00 | 125 637.00 | 60 616.00 | 186 253.00 |
BJ TOTAL (I) | 654 484.00 | 125 870.00 | 528 614.00 | 654 484.00 |
BX Customers and related accounts | 24 594.00 | | 24 594.00 | 24 594.00 |
BZ Other receivables | 76 601.00 | | 76 601.00 | 76 601.00 |
CF Cash and cash equivalents | 62 469.00 | | 62 469.00 | 62 469.00 |
CH Prepaid expenses | 335.00 | | 335.00 | 335.00 |
CJ TOTAL (II) | 163 999.00 | | 163 999.00 | 163 999.00 |
CO Grand total (0 to V) | 818 483.00 | 125 870.00 | 692 613.00 | 818 483.00 |
CU Other investments | 457 347.00 | | 457 347.00 | 457 347.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 152 460.00 | 152 460.00 | | 152 460.00 |
DD Legal reserve (1) | 13 341.00 | 13 341.00 | | 13 341.00 |
DH Retained earnings | -3 090.00 | -8 933.00 | | -3 090.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 106.00 | 5 843.00 | | 8 106.00 |
DL TOTAL (I) | 170 816.00 | 162 710.00 | | 170 816.00 |
DU Loans and Debts from Credit Institutions (3) | 11 753.00 | 17 323.00 | | 11 753.00 |
DV Miscellaneous Loans and Financial Debts (4) | 479 445.00 | 409 112.00 | | 479 445.00 |
DX Trade payables and related accounts | 1 998.00 | 2 078.00 | | 1 998.00 |
DY Tax and social security liabilities | 28 429.00 | 2 413.00 | | 28 429.00 |
EA Other liabilities | 172.00 | | | 172.00 |
EC TOTAL (IV) | 521 796.00 | 430 926.00 | | 521 796.00 |
EE Grand total (I to V) | 692 613.00 | 593 637.00 | | 692 613.00 |
EG Accrued income and payables due within one year | 515 674.00 | 430 926.00 | | 515 674.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 159 731.00 | | 159 731.00 | 159 731.00 |
FJ Net sales | 159 731.00 | | 159 731.00 | 159 731.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 513.00 | |
FQ Other income | | | 10 696.00 | |
FR Total operating income (I) | | | 174 940.00 | |
FW Other purchases and external expenses | | | 125 807.00 | |
FX Taxes, duties, and similar payments | | | 5 544.00 | |
FZ Social Security Contributions | | | 5 497.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 18 783.00 | |
GE Other Expenses | | | 131.00 | |
GF Total Operating Expenses (II) | | | 155 762.00 | |
GG - OPERATING RESULT (I - II) | | | 19 179.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 271.00 | |
GP Total financial income (V) | | | 271.00 | |
GR Interest and similar expenses | | | 5 835.00 | |
GU Total financial expenses (VI) | | | 5 835.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 564.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 614.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 513.00 | 4 620.00 | | 4 513.00 |
A2 TOTAL ASSETS | 5 497.00 | 5 350.00 | | 5 497.00 |
A3 TOTAL ASSETS | 10 695.00 | 8 384.00 | | 10 695.00 |
A4 Equity method investments | 130.00 | | | 130.00 |
HK Income tax | 5 508.00 | 4 627.00 | | 5 508.00 |
HL TOTAL REVENUE (I + III + V + VII) | 175 211.00 | 171 711.00 | | 175 211.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 167 105.00 | 165 869.00 | | 167 105.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 106.00 | 5 843.00 | | 8 106.00 |
| |
| 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 | 653 405.00 | | 1 384.00 | 653 405.00 |
I3 DECREASES Total Financial Fixed Assets | | | 457 347.00 | |
I4 DECREASES Grand Total | | 305.00 | 654 484.00 | |
IO DECREASES Total including other intangible assets | | 305.00 | 1 584.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 195 553.00 | |
KD ACQUISITIONS Total including other intangible assets | 505.00 | | 1 384.00 | 505.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 195 553.00 | | | 195 553.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 457 347.00 | | | 457 347.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 107 393.00 | 18 783.00 | 305.00 | 107 393.00 |
PE DEPRECIATION Total including other intangible assets | 381.00 | 157.00 | 305.00 | 381.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 107 012.00 | 18 625.00 | | 107 012.00 |
| |
| 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 | 1 998.00 | 1 998.00 | | 1 998.00 |
8E Income Taxes | 23 754.00 | 23 754.00 | | 23 754.00 |
8K Other liabilities (including liabilities related to repo transactions) | 172.00 | 172.00 | | 172.00 |
UX Other trade receivables | 24 594.00 | 24 594.00 | | 24 594.00 |
VB VAT | 2 149.00 | 2 149.00 | | 2 149.00 |
VC Group and associates | 74 452.00 | 74 452.00 | | 74 452.00 |
VH Loans with a maturity of more than one year at origin | 11 753.00 | 5 631.00 | 6 122.00 | 11 753.00 |
VI Group and Associates | 479 445.00 | 479 445.00 | | 479 445.00 |
VQ Other Taxes, Duties, and Similar Debts | 576.00 | 576.00 | | 576.00 |
VS Prepaid expenses | 335.00 | 335.00 | | 335.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 101 530.00 | 101 530.00 | | 101 530.00 |
VW VAT | 4 099.00 | 4 099.00 | | 4 099.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 521 796.00 | 515 674.00 | 6 122.00 | 521 796.00 |
