| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 182 005.00 | 123 485.00 | 58 520.00 | 182 005.00 |
BH Other financial assets | 72 500.00 | | 72 500.00 | 72 500.00 |
BJ TOTAL (I) | 4 744 085.00 | 123 485.00 | 4 620 600.00 | 4 744 085.00 |
BX Customers and related accounts | 148 638.00 | | 148 638.00 | 148 638.00 |
BZ Other receivables | 2 428 436.00 | | 2 428 436.00 | 2 428 436.00 |
CF Cash and cash equivalents | 21 020.00 | | 21 020.00 | 21 020.00 |
CH Prepaid expenses | 292.00 | | 292.00 | 292.00 |
CJ TOTAL (II) | 2 598 386.00 | | 2 598 386.00 | 2 598 386.00 |
CO Grand total (0 to V) | 7 342 471.00 | 123 485.00 | 7 218 986.00 | 7 342 471.00 |
CP Shares due in less than one year | 72 500.00 | | | 72 500.00 |
CU Other investments | 4 489 580.00 | | 4 489 580.00 | 4 489 580.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 206 080.00 | 2 206 080.00 | | 2 206 080.00 |
DD Legal reserve (1) | 220 604.00 | 220 604.00 | | 220 604.00 |
DE Statutory or contractual reserves | 1 118 505.00 | 1 091 710.00 | | 1 118 505.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 428 354.00 | 26 795.00 | | 428 354.00 |
DL TOTAL (I) | 3 973 544.00 | 3 545 189.00 | | 3 973 544.00 |
DU Loans and Debts from Credit Institutions (3) | 409 568.00 | 584 557.00 | | 409 568.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 479 076.00 | 2 275 807.00 | | 2 479 076.00 |
DX Trade payables and related accounts | 11 964.00 | 17 066.00 | | 11 964.00 |
DY Tax and social security liabilities | 314 568.00 | 129 488.00 | | 314 568.00 |
EA Other liabilities | 30 267.00 | 113 001.00 | | 30 267.00 |
EC TOTAL (IV) | 3 245 443.00 | 3 119 919.00 | | 3 245 443.00 |
EE Grand total (I to V) | 7 218 986.00 | 6 665 108.00 | | 7 218 986.00 |
EG Accrued income and payables due within one year | 3 207 940.00 | 2 935 000.00 | | 3 207 940.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 23 515.00 | | | 23 515.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 307 735.00 | | 1 307 735.00 | 1 307 735.00 |
FJ Net sales | 1 307 735.00 | | 1 307 735.00 | 1 307 735.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 24 069.00 | |
FR Total operating income (I) | | | 1 331 804.00 | |
FW Other purchases and external expenses | | | 193 266.00 | |
FX Taxes, duties, and similar payments | | | 35 911.00 | |
FY Salaries and Wages | | | 579 007.00 | |
FZ Social Security Contributions | | | 335 667.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 35 788.00 | |
GF Total Operating Expenses (II) | | | 1 179 638.00 | |
GG - OPERATING RESULT (I - II) | | | 152 166.00 | |
GR Interest and similar expenses | | | 13 331.00 | |
GU Total financial expenses (VI) | | | 13 331.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -13 331.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 138 835.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 24 069.00 | 40 233.00 | | 24 069.00 |
HA Exceptional income from management transactions | 19.00 | 13.00 | | 19.00 |
HB Exceptional income from capital transactions | 29 000.00 | | | 29 000.00 |
HD Total exceptional income (VII) | 29 019.00 | 13.00 | | 29 019.00 |
HE Exceptional expenses on management operations | 20.00 | 279.00 | | 20.00 |
HF Exceptional expenses on capital transactions | 18 840.00 | | | 18 840.00 |
HH Total exceptional expenses (VIII) | 18 860.00 | 279.00 | | 18 860.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 10 159.00 | -266.00 | | 10 159.00 |
HK Income tax | -279 360.00 | 66 545.00 | | -279 360.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 360 823.00 | 1 168 450.00 | | 1 360 823.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 932 469.00 | 1 141 655.00 | | 932 469.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 428 354.00 | 26 795.00 | | 428 354.00 |
| |
| 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 | 4 739 232.00 | | 51 500.00 | 4 739 232.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 562 080.00 | |
I4 DECREASES Grand Total | | 46 647.00 | 4 744 085.00 | |
IY DECREASES Total Tangible Fixed Assets | | 46 647.00 | 182 005.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 179 652.00 | | 49 000.00 | 179 652.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 559 580.00 | | 2 500.00 | 4 559 580.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 115 504.00 | 35 788.00 | 27 807.00 | 115 504.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 115 504.00 | 35 788.00 | 27 807.00 | 115 504.00 |
| |
| 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 | 11 964.00 | 11 964.00 | | 11 964.00 |
8C Staff and Related Accounts | 141 439.00 | 141 439.00 | | 141 439.00 |
8D Social Security and Other Social Organizations | 113 923.00 | 113 923.00 | | 113 923.00 |
8K Other liabilities (including liabilities related to repo transactions) | 30 267.00 | 30 267.00 | | 30 267.00 |
UT Other financial assets | 72 500.00 | 72 500.00 | | 72 500.00 |
UX Other trade receivables | 148 638.00 | 148 638.00 | | 148 638.00 |
UY Staff and related accounts | 20 374.00 | 20 374.00 | | 20 374.00 |
VB VAT | 288.00 | 288.00 | | 288.00 |
VC Group and associates | 2 190 934.00 | 2 190 934.00 | | 2 190 934.00 |
VG Loans with a maturity of up to one year at origin | 23 515.00 | 23 515.00 | | 23 515.00 |
VH Loans with a maturity of more than one year at origin | 386 050.00 | 348 550.00 | 37 500.00 | 386 050.00 |
VI Group and Associates | 2 479 076.00 | 2 479 076.00 | | 2 479 076.00 |
VK Loans repaid during the year | 198 504.00 | | | 198 504.00 |
VM Income taxes | 166 061.00 | 166 061.00 | | 166 061.00 |
VQ Other Taxes, Duties, and Similar Debts | 20 627.00 | 20 627.00 | | 20 627.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 50 780.00 | 50 780.00 | | 50 780.00 |
VS Prepaid expenses | 292.00 | 292.00 | | 292.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 649 866.00 | 2 649 866.00 | | 2 649 866.00 |
VW VAT | 38 580.00 | 38 580.00 | | 38 580.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 245 440.00 | 3 207 940.00 | 37 500.00 | 3 245 440.00 |
| |
| 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 | 20 688.00 | 20 484.00 | | 20 688.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 45 629.00 | 55 313.00 | | 45 629.00 |
ST Other accounts | 147 439.00 | 107 401.00 | | 147 439.00 |
XQ Rental, rental and co-ownership charges | 198.00 | | | 198.00 |
YW Business tax | 15 223.00 | 14 801.00 | | 15 223.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 35 911.00 | 35 285.00 | | 35 911.00 |
YY Amount of VAT collected | 225 642.00 | 259 998.00 | | 225 642.00 |
YZ Total deductible VAT on goods and services | 26 563.00 | 16 750.00 | | 26 563.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 193 266.00 | 162 714.00 | | 193 266.00 |
