| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 14 348.00 | | 14 348.00 | 14 348.00 |
AP Buildings | 95 652.00 | 10 543.00 | 85 109.00 | 95 652.00 |
AT Other tangible assets | 4 541.00 | 4 523.00 | 18.00 | 4 541.00 |
BD Other fixed assets | 250.00 | | 250.00 | 250.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 235 661.00 | 15 066.00 | 220 595.00 | 235 661.00 |
BX Customers and related accounts | 7 147.00 | | 7 147.00 | 7 147.00 |
BZ Other receivables | 130 599.00 | | 130 599.00 | 130 599.00 |
CD Marketable securities | 25 000.00 | | 25 000.00 | 25 000.00 |
CF Cash and cash equivalents | 133 587.00 | | 133 587.00 | 133 587.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 296 334.00 | | 296 334.00 | 296 334.00 |
CO Grand total (0 to V) | 531 995.00 | 15 066.00 | 516 929.00 | 531 995.00 |
CU Other investments | 120 840.00 | | 120 840.00 | 120 840.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 900.00 | 900.00 | | 900.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 363 805.00 | 336 570.00 | | 363 805.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 960.00 | 27 235.00 | | 24 960.00 |
DL TOTAL (I) | 389 765.00 | 364 805.00 | | 389 765.00 |
DU Loans and Debts from Credit Institutions (3) | 107 811.00 | 120 519.00 | | 107 811.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 157.00 | 43 757.00 | | 5 157.00 |
DX Trade payables and related accounts | 880.00 | 685.00 | | 880.00 |
DY Tax and social security liabilities | 13 001.00 | 11 977.00 | | 13 001.00 |
EA Other liabilities | | 7 500.00 | | |
EB Prepaid income (2) | 315.00 | | | 315.00 |
EC TOTAL (IV) | 127 164.00 | 184 438.00 | | 127 164.00 |
EE Grand total (I to V) | 516 929.00 | 549 243.00 | | 516 929.00 |
EG Accrued income and payables due within one year | 32 259.00 | 76 696.00 | | 32 259.00 |
EI Including equity loans | 5 157.00 | | | 5 157.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 83 850.00 | | 83 850.00 | 83 850.00 |
FJ Net sales | 83 850.00 | | 83 850.00 | 83 850.00 |
FO Operating subsidies | | | 1 250.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 041.00 | |
FR Total operating income (I) | | | 86 141.00 | |
FW Other purchases and external expenses | | | 5 376.00 | |
FX Taxes, duties, and similar payments | | | 5 148.00 | |
FY Salaries and Wages | | | 34 800.00 | |
FZ Social Security Contributions | | | 16 924.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 734.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 66 982.00 | |
GG - OPERATING RESULT (I - II) | | | 19 159.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 9 133.00 | |
GL Other interest and similar income | | | 893.00 | |
GP Total financial income (V) | | | 10 026.00 | |
GR Interest and similar expenses | | | 1 578.00 | |
GU Total financial expenses (VI) | | | 1 578.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 448.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 607.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 162.00 | 361.00 | | 162.00 |
HD Total exceptional income (VII) | 162.00 | 361.00 | | 162.00 |
HE Exceptional expenses on management operations | | 142.00 | | |
HH Total exceptional expenses (VIII) | | 142.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 162.00 | 219.00 | | 162.00 |
HK Income tax | 2 809.00 | 4 864.00 | | 2 809.00 |
HL TOTAL REVENUE (I + III + V + VII) | 96 329.00 | 98 495.00 | | 96 329.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 71 369.00 | 71 261.00 | | 71 369.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 960.00 | 27 235.00 | | 24 960.00 |
| |
| 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 | 243 574.00 | | 7 500.00 | 243 574.00 |
I3 DECREASES Total Financial Fixed Assets | | 15 412.00 | 121 120.00 | |
I4 DECREASES Grand Total | | 15 412.00 | 235 661.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 114 541.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 114 541.00 | | | 114 541.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 129 033.00 | | 7 500.00 | 129 033.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 332.00 | 4 734.00 | | 10 332.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 332.00 | 4 734.00 | | 10 332.00 |
| |
| 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 | 610.00 | 610.00 | | 610.00 |
8B Suppliers and Related Accounts | 880.00 | 880.00 | | 880.00 |
8D Social Security and Other Social Organizations | 9 359.00 | 9 359.00 | | 9 359.00 |
8L Deferred income | 315.00 | 315.00 | | 315.00 |
UT Other financial assets | 30.00 | | 30.00 | 30.00 |
UX Other trade receivables | 7 147.00 | 7 147.00 | | 7 147.00 |
VB VAT | 115.00 | 115.00 | | 115.00 |
VC Group and associates | 33 429.00 | 33 429.00 | | 33 429.00 |
VH Loans with a maturity of more than one year at origin | 107 811.00 | 12 906.00 | 52 747.00 | 107 811.00 |
VI Group and Associates | 4 547.00 | 4 547.00 | | 4 547.00 |
VK Loans repaid during the year | 12 701.00 | | | 12 701.00 |
VM Income taxes | 2 055.00 | 2 055.00 | | 2 055.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 189.00 | 1 189.00 | | 1 189.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 95 000.00 | 95 000.00 | | 95 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 137 777.00 | 137 747.00 | 30.00 | 137 777.00 |
VW VAT | 2 453.00 | 2 453.00 | | 2 453.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 127 164.00 | 32 259.00 | 52 747.00 | 127 164.00 |
