| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 16 100 115.00 | | 16 100 115.00 | 16 100 115.00 |
BX Customers and related accounts | 168 926.00 | | 168 926.00 | 168 926.00 |
BZ Other receivables | 5 671.00 | | 5 671.00 | 5 671.00 |
CD Marketable securities | 50.00 | | 50.00 | 50.00 |
CF Cash and cash equivalents | 356 985.00 | | 356 985.00 | 356 985.00 |
CH Prepaid expenses | 108.00 | | 108.00 | 108.00 |
CJ TOTAL (II) | 531 739.00 | | 531 739.00 | 531 739.00 |
CO Grand total (0 to V) | 16 631 854.00 | | 16 631 854.00 | 16 631 854.00 |
CS Evaluated investments - equity method | 16 100 115.00 | | 16 100 115.00 | 16 100 115.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 659 000.00 | 4 659 000.00 | | 4 659 000.00 |
DB Share, merger, contribution premiums, etc. | 146 011.00 | 146 011.00 | | 146 011.00 |
DD Legal reserve (1) | 465 900.00 | 465 900.00 | | 465 900.00 |
DH Retained earnings | 6 970 936.00 | 6 969 974.00 | | 6 970 936.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 181 398.00 | 200 962.00 | | 181 398.00 |
DL TOTAL (I) | 12 423 246.00 | 12 441 847.00 | | 12 423 246.00 |
DU Loans and Debts from Credit Institutions (3) | 723.00 | 613.00 | | 723.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 485 864.00 | 3 437 584.00 | | 3 485 864.00 |
DX Trade payables and related accounts | 17 455.00 | 71 160.00 | | 17 455.00 |
DY Tax and social security liabilities | 324 699.00 | 258 375.00 | | 324 699.00 |
EA Other liabilities | 379 868.00 | 345 525.00 | | 379 868.00 |
EC TOTAL (IV) | 4 208 608.00 | 4 113 257.00 | | 4 208 608.00 |
EE Grand total (I to V) | 16 631 854.00 | 16 555 105.00 | | 16 631 854.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 1 694 152.00 | |
FJ Net sales | | | 1 694 152.00 | |
FQ Other income | | | 169.00 | |
FR Total operating income (I) | | | 1 694 321.00 | |
FW Other purchases and external expenses | | | 116 452.00 | |
FX Taxes, duties, and similar payments | | | 21 212.00 | |
FY Salaries and Wages | | | 898 421.00 | |
FZ Social Security Contributions | | | 391 266.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 427 351.00 | |
GG - OPERATING RESULT (I - II) | | | 266 971.00 | |
GP Total financial income (V) | | | 54 733.00 | |
GU Total financial expenses (VI) | | | 45 475.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 258.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 276 228.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 94 830.00 | 93 309.00 | | 94 830.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 749 054.00 | 1 740 320.00 | | 1 749 054.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 567 656.00 | 1 539 358.00 | | 1 567 656.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 181 398.00 | 200 962.00 | | 181 398.00 |
| |
| 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 | 16 053 383.00 | | 46 732.00 | 16 053 383.00 |
I3 DECREASES Total Financial Fixed Assets | | | 16 100 115.00 | |
I4 DECREASES Grand Total | | | 16 100 115.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 16 053 383.00 | | 46 732.00 | 16 053 383.00 |
| |
| 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 | 3 485 864.00 | 3 485 864.00 | | 3 485 864.00 |
8B Suppliers and Related Accounts | 17 455.00 | 17 455.00 | | 17 455.00 |
8K Other liabilities (including liabilities related to repo transactions) | 379 868.00 | 379 868.00 | | 379 868.00 |
UL Receivables related to investments | 4 210 590.00 | | 4 210 590.00 | 4 210 590.00 |
UX Other trade receivables | 168 926.00 | 168 926.00 | | 168 926.00 |
VG Loans with a maturity of up to one year at origin | 723.00 | 723.00 | | 723.00 |
VQ Other Taxes, Duties, and Similar Debts | 324 699.00 | 324 699.00 | | 324 699.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 671.00 | 5 671.00 | | 5 671.00 |
VS Prepaid expenses | 108.00 | 108.00 | | 108.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 385 294.00 | 174 704.00 | 4 210 590.00 | 4 385 294.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 208 608.00 | 4 208 608.00 | | 4 208 608.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 9.00 | | | 9.00 |
