| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 81 697.00 | 81 697.00 | | 81 697.00 |
BH Other financial assets | 7 839.00 | | 7 839.00 | 7 839.00 |
BJ TOTAL (I) | 36 523 076.00 | 2 181 697.00 | 34 341 379.00 | 36 523 076.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 12 741.00 | | 12 741.00 | 12 741.00 |
BZ Other receivables | 23 558 187.00 | | 23 558 187.00 | 23 558 187.00 |
CF Cash and cash equivalents | 202 267.00 | | 202 267.00 | 202 267.00 |
CH Prepaid expenses | 19 109.00 | | 19 109.00 | 19 109.00 |
CJ TOTAL (II) | 23 792 303.00 | | 23 792 303.00 | 23 792 303.00 |
CO Grand total (0 to V) | 60 315 379.00 | 2 181 697.00 | 58 133 682.00 | 60 315 379.00 |
CU Other investments | 36 433 540.00 | 2 100 000.00 | 34 333 540.00 | 36 433 540.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 41 390 000.00 | 41 390 000.00 | | 41 390 000.00 |
DD Legal reserve (1) | 483 563.00 | 425 333.00 | | 483 563.00 |
DG Other reserves | 5 530 792.00 | 5 530 792.00 | | 5 530 792.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 120 378.00 | 1 185 132.00 | | 1 120 378.00 |
DL TOTAL (I) | 48 524 734.00 | 48 531 257.00 | | 48 524 734.00 |
DU Loans and Debts from Credit Institutions (3) | 896.00 | 3 262 357.00 | | 896.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 405 578.00 | 11 794 464.00 | | 9 405 578.00 |
DX Trade payables and related accounts | 71 076.00 | 60 448.00 | | 71 076.00 |
DY Tax and social security liabilities | 77 570.00 | 481 857.00 | | 77 570.00 |
EA Other liabilities | 53 829.00 | 31.00 | | 53 829.00 |
EC TOTAL (IV) | 9 608 949.00 | 15 599 156.00 | | 9 608 949.00 |
EE Grand total (I to V) | 58 133 683.00 | 64 130 413.00 | | 58 133 683.00 |
EG Accrued income and payables due within one year | 9 608 949.00 | 15 619 687.00 | | 9 608 949.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 3 227 060.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 653 522.00 | | 1 653 522.00 | 1 653 522.00 |
FJ Net sales | 1 653 522.00 | | 1 653 522.00 | 1 653 522.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 189.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 1 656 718.00 | |
FU Purchases of raw materials and other supplies | | | 53 148.00 | |
FW Other purchases and external expenses | | | 1 000 156.00 | |
FX Taxes, duties, and similar payments | | | 17 821.00 | |
FY Salaries and Wages | | | 175 500.00 | |
FZ Social Security Contributions | | | 57 073.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 1 303 703.00 | |
GG - OPERATING RESULT (I - II) | | | 353 016.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 955 983.00 | |
GP Total financial income (V) | | | 1 955 983.00 | |
GR Interest and similar expenses | | | 1 222 097.00 | |
GU Total financial expenses (VI) | | | 1 222 097.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 733 886.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 086 902.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 189.00 | | | 3 189.00 |
HA Exceptional income from management transactions | 20 531.00 | 953.00 | | 20 531.00 |
HB Exceptional income from capital transactions | 1 500.00 | 5 000.00 | | 1 500.00 |
HD Total exceptional income (VII) | 22 031.00 | 5 953.00 | | 22 031.00 |
HE Exceptional expenses on management operations | 700.00 | 907.00 | | 700.00 |
HH Total exceptional expenses (VIII) | 700.00 | 907.00 | | 700.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 21 331.00 | 5 046.00 | | 21 331.00 |
HK Income tax | -12 146.00 | 207 659.00 | | -12 146.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 634 733.00 | 2 805 059.00 | | 3 634 733.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 514 354.00 | 1 619 927.00 | | 2 514 354.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 120 378.00 | 1 185 132.00 | | 1 120 378.00 |
| |
| 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 | 36 528 594.00 | | 211.00 | 36 528 594.00 |
I3 DECREASES Total Financial Fixed Assets | | | 36 441 379.00 | |
I4 DECREASES Grand Total | | 5 729.00 | 36 523 076.00 | |
IY DECREASES Total Tangible Fixed Assets | | 5 729.00 | 81 697.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 87 426.00 | | | 87 426.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 36 441 168.00 | | 211.00 | 36 441 168.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 87 426.00 | | 5 729.00 | 87 426.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 87 426.00 | | 5 729.00 | 87 426.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 2 100 000.00 | | | 2 100 000.00 |
7C Grand total | 2 100 000.00 | | | 2 100 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 71 076.00 | 71 076.00 | | 71 076.00 |
8C Staff and Related Accounts | 1 205.00 | 1 205.00 | | 1 205.00 |
8D Social Security and Other Social Organizations | 26 210.00 | 26 210.00 | | 26 210.00 |
8K Other liabilities (including liabilities related to repo transactions) | 53 829.00 | 53 829.00 | | 53 829.00 |
UT Other financial assets | 7 839.00 | -60.00 | 7 899.00 | 7 839.00 |
UX Other trade receivables | 12 741.00 | 12 741.00 | | 12 741.00 |
VB VAT | 40 160.00 | 40 160.00 | | 40 160.00 |
VC Group and associates | 22 967 637.00 | 22 967 637.00 | | 22 967 637.00 |
VG Loans with a maturity of up to one year at origin | 896.00 | 896.00 | | 896.00 |
VI Group and Associates | 9 405 578.00 | 9 405 578.00 | | 9 405 578.00 |
VM Income taxes | 535 875.00 | 535 875.00 | | 535 875.00 |
VP Miscellaneous | 6 588.00 | 6 588.00 | | 6 588.00 |
VQ Other Taxes, Duties, and Similar Debts | 17 161.00 | 17 161.00 | | 17 161.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 927.00 | 7 927.00 | | 7 927.00 |
VS Prepaid expenses | 19 109.00 | 19 109.00 | | 19 109.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 597 876.00 | 23 589 977.00 | 7 899.00 | 23 597 876.00 |
VW VAT | 32 993.00 | 32 993.00 | | 32 993.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 608 949.00 | 9 608 949.00 | | 9 608 949.00 |
| |
| 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 | 6 948.00 | 8 145.00 | | 6 948.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 241 625.00 | 198 239.00 | | 241 625.00 |
ST Other accounts | 613 030.00 | 529 881.00 | | 613 030.00 |
XQ Rental, rental and co-ownership charges | 55 501.00 | 57 430.00 | | 55 501.00 |
YT Subcontracting | 90 000.00 | 90 000.00 | | 90 000.00 |
YW Business tax | 10 873.00 | 16 598.00 | | 10 873.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 17 821.00 | 24 743.00 | | 17 821.00 |
YY Amount of VAT collected | 362 137.00 | 369 359.00 | | 362 137.00 |
YZ Total deductible VAT on goods and services | 86 868.00 | 85 816.00 | | 86 868.00 |
ZE Dividends | 1 106 371.00 | | | 1 106 371.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 000 156.00 | 875 550.00 | | 1 000 156.00 |
| |
| 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 | 2.00 | | | 2.00 |
