| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 225.00 | 225.00 | | 225.00 |
AP Buildings | 8 840.00 | 2 572.00 | 6 268.00 | 8 840.00 |
AR Technical installations, industrial equipment and tools | 1 524.00 | 1 524.00 | | 1 524.00 |
AT Other tangible assets | 8 382.00 | 2 747.00 | 5 634.00 | 8 382.00 |
BH Other financial assets | 130.00 | | 130.00 | 130.00 |
BJ TOTAL (I) | 105 290.00 | 7 070.00 | 98 220.00 | 105 290.00 |
BX Customers and related accounts | 13 132.00 | | 13 132.00 | 13 132.00 |
BZ Other receivables | 26 536.00 | | 26 536.00 | 26 536.00 |
CF Cash and cash equivalents | 72 401.00 | | 72 401.00 | 72 401.00 |
CH Prepaid expenses | 1 141.00 | | 1 141.00 | 1 141.00 |
CJ TOTAL (II) | 113 213.00 | | 113 213.00 | 113 213.00 |
CO Grand total (0 to V) | 218 504.00 | 7 070.00 | 211 434.00 | 218 504.00 |
CU Other investments | 86 187.00 | | 86 187.00 | 86 187.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 26 000.00 | | | 26 000.00 |
DD Legal reserve (1) | 2 600.00 | | | 2 600.00 |
DG Other reserves | 10 306.00 | | | 10 306.00 |
DH Retained earnings | 8 137.00 | | | 8 137.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 552.00 | | | 43 552.00 |
DK Regulated provisions | 10 550.00 | | | 10 550.00 |
DL TOTAL (I) | 101 146.00 | | | 101 146.00 |
DU Loans and Debts from Credit Institutions (3) | 156.00 | | | 156.00 |
DV Miscellaneous Loans and Financial Debts (4) | 38 371.00 | | | 38 371.00 |
DX Trade payables and related accounts | 34 298.00 | | | 34 298.00 |
DY Tax and social security liabilities | 37 461.00 | | | 37 461.00 |
EC TOTAL (IV) | 110 287.00 | | | 110 287.00 |
EE Grand total (I to V) | 211 434.00 | | | 211 434.00 |
EG Accrued income and payables due within one year | 46 707.00 | | | 46 707.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 156.00 | | | 156.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 196 131.00 | | 196 131.00 | 196 131.00 |
FJ Net sales | 196 131.00 | | 196 131.00 | 196 131.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 196 135.00 | |
FW Other purchases and external expenses | | | 68 143.00 | |
FX Taxes, duties, and similar payments | | | 13 019.00 | |
FY Salaries and Wages | | | 97 143.00 | |
FZ Social Security Contributions | | | 39 547.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 841.00 | |
GF Total Operating Expenses (II) | | | 219 693.00 | |
GG - OPERATING RESULT (I - II) | | | -23 558.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 60 000.00 | |
GP Total financial income (V) | | | 60 000.00 | |
GR Interest and similar expenses | | | 97.00 | |
GU Total financial expenses (VI) | | | 97.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 59 902.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 344.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 39 547.00 | | | 39 547.00 |
HB Exceptional income from capital transactions | 9 845.00 | | | 9 845.00 |
HD Total exceptional income (VII) | 9 845.00 | | | 9 845.00 |
HG Exceptional depreciation and provisions | 2 637.00 | | | 2 637.00 |
HH Total exceptional expenses (VIII) | 2 637.00 | | | 2 637.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 208.00 | | | 7 208.00 |
HL TOTAL REVENUE (I + III + V + VII) | 265 980.00 | | | 265 980.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 222 428.00 | | | 222 428.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 552.00 | | | 43 552.00 |
HQ References: Real Estate Leasing | 61 071.00 | | | 61 071.00 |
| |
| 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 | 107 021.00 | | | 107 021.00 |
I3 DECREASES Total Financial Fixed Assets | | | 86 318.00 | |
I4 DECREASES Grand Total | | 1 730.00 | 105 291.00 | |
IO DECREASES Total including other intangible assets | | 608.00 | 225.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 122.00 | 18 748.00 | |
KD ACQUISITIONS Total including other intangible assets | 833.00 | | | 833.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 19 870.00 | | | 19 870.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 86 318.00 | | | 86 318.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 959.00 | 1 841.00 | 1 730.00 | 6 959.00 |
PE DEPRECIATION Total including other intangible assets | 833.00 | | 608.00 | 833.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 125.00 | 1 841.00 | 1 122.00 | 6 125.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 7 913.00 | 2 638.00 | | 7 913.00 |
7C Grand total | 7 913.00 | 2 638.00 | | 7 913.00 |
UJ - Exceptional | | 2 638.00 | | |
| |
| 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 | 32 000.00 | | | 32 000.00 |
8B Suppliers and Related Accounts | 34 298.00 | 2 718.00 | | 34 298.00 |
8D Social Security and Other Social Organizations | 37 462.00 | 37 462.00 | | 37 462.00 |
UT Other financial assets | 130.00 | | 130.00 | 130.00 |
UX Other trade receivables | 13 133.00 | 13 133.00 | | 13 133.00 |
VG Loans with a maturity of up to one year at origin | 156.00 | 156.00 | | 156.00 |
VI Group and Associates | 6 371.00 | 6 371.00 | | 6 371.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 26 537.00 | 26 537.00 | | 26 537.00 |
VS Prepaid expenses | 1 142.00 | 1 142.00 | | 1 142.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 40 941.00 | 40 811.00 | 130.00 | 40 941.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 110 288.00 | 46 708.00 | | 110 288.00 |
