| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 142 574.00 | 17 274.00 | 125 300.00 | 142 574.00 |
AT Other tangible assets | 41 489.00 | 34 519.00 | 6 969.00 | 41 489.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 1 890 708.00 | 51 793.00 | 1 838 914.00 | 1 890 708.00 |
BZ Other receivables | 301 587.00 | | 301 587.00 | 301 587.00 |
CF Cash and cash equivalents | 33 540.00 | | 33 540.00 | 33 540.00 |
CH Prepaid expenses | 1 191.00 | | 1 191.00 | 1 191.00 |
CJ TOTAL (II) | 336 319.00 | | 336 319.00 | 336 319.00 |
CO Grand total (0 to V) | 2 227 027.00 | 51 793.00 | 2 175 233.00 | 2 227 027.00 |
CU Other investments | 1 706 615.00 | | 1 706 615.00 | 1 706 615.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 563 600.00 | | | 563 600.00 |
DD Legal reserve (1) | 56 360.00 | | | 56 360.00 |
DH Retained earnings | 1 158 580.00 | | | 1 158 580.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 166 517.00 | | | 166 517.00 |
DL TOTAL (I) | 1 945 058.00 | | | 1 945 058.00 |
DU Loans and Debts from Credit Institutions (3) | 213 071.00 | | | 213 071.00 |
DV Miscellaneous Loans and Financial Debts (4) | 148.00 | | | 148.00 |
DX Trade payables and related accounts | 2 641.00 | | | 2 641.00 |
DY Tax and social security liabilities | 10 367.00 | | | 10 367.00 |
DZ Fixed asset liabilities and related accounts | 25.00 | | | 25.00 |
EA Other liabilities | 3 921.00 | | | 3 921.00 |
EC TOTAL (IV) | 230 175.00 | | | 230 175.00 |
EE Grand total (I to V) | 2 175 233.00 | | | 2 175 233.00 |
EG Accrued income and payables due within one year | 168 362.00 | | | 168 362.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 206.00 | | | 206.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 77 677.00 | | 77 677.00 | 77 677.00 |
FJ Net sales | 77 677.00 | | 77 677.00 | 77 677.00 |
FR Total operating income (I) | | | 77 677.00 | |
FW Other purchases and external expenses | | | 32 616.00 | |
FX Taxes, duties, and similar payments | | | 2 287.00 | |
FY Salaries and Wages | | | 26 600.00 | |
FZ Social Security Contributions | | | 10 726.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 943.00 | |
GF Total Operating Expenses (II) | | | 89 173.00 | |
GG - OPERATING RESULT (I - II) | | | -11 496.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 198 912.00 | |
GP Total financial income (V) | | | 198 912.00 | |
GR Interest and similar expenses | | | 2 411.00 | |
GU Total financial expenses (VI) | | | 2 411.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 196 500.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 185 004.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 369.00 | | | 369.00 |
HD Total exceptional income (VII) | 369.00 | | | 369.00 |
HE Exceptional expenses on management operations | 3 002.00 | | | 3 002.00 |
HH Total exceptional expenses (VIII) | 3 002.00 | | | 3 002.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 633.00 | | | -2 633.00 |
HK Income tax | 15 853.00 | | | 15 853.00 |
HL TOTAL REVENUE (I + III + V + VII) | 276 958.00 | | | 276 958.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 110 440.00 | | | 110 440.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 166 517.00 | | | 166 517.00 |
| |
| 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 | 1 890 708.00 | | | 1 890 708.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 706 645.00 | |
I4 DECREASES Grand Total | | | 1 890 708.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 184 063.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 184 063.00 | | | 184 063.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 706 645.00 | | | 1 706 645.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 34 849.00 | 16 943.00 | | 34 849.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 34 849.00 | 16 943.00 | | 34 849.00 |
| |
| 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 | 2 641.00 | 2 641.00 | | 2 641.00 |
8D Social Security and Other Social Organizations | 2 902.00 | 2 902.00 | | 2 902.00 |
8E Income Taxes | 3 437.00 | 3 437.00 | | 3 437.00 |
8J Fixed Asset Liabilities and Related Accounts | 25.00 | 25.00 | | 25.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 921.00 | 3 921.00 | | 3 921.00 |
UT Other financial assets | 30.00 | | 30.00 | 30.00 |
VB VAT | 904.00 | 904.00 | | 904.00 |
VC Group and associates | 299 628.00 | 299 628.00 | | 299 628.00 |
VG Loans with a maturity of up to one year at origin | 206.00 | 206.00 | | 206.00 |
VH Loans with a maturity of more than one year at origin | 212 865.00 | 151 052.00 | 61 813.00 | 212 865.00 |
VI Group and Associates | 148.00 | 148.00 | | 148.00 |
VK Loans repaid during the year | 74 110.00 | | | 74 110.00 |
VQ Other Taxes, Duties, and Similar Debts | 519.00 | 519.00 | | 519.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 054.00 | 1 054.00 | | 1 054.00 |
VS Prepaid expenses | 1 191.00 | 1 191.00 | | 1 191.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 302 808.00 | 302 778.00 | 30.00 | 302 808.00 |
VW VAT | 3 509.00 | 3 509.00 | | 3 509.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 230 175.00 | 168 362.00 | 61 813.00 | 230 175.00 |
| |
| 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 | 1 779.00 | | | 1 779.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 8 212.00 | | | 8 212.00 |
ST Other accounts | 14 365.00 | | | 14 365.00 |
XQ Rental, rental and co-ownership charges | 10 038.00 | | | 10 038.00 |
YW Business tax | 508.00 | | | 508.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 287.00 | | | 2 287.00 |
YY Amount of VAT collected | 13 841.00 | | | 13 841.00 |
YZ Total deductible VAT on goods and services | 2 140.00 | | | 2 140.00 |
ZE Dividends | 15 851.00 | | | 15 851.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 32 616.00 | | | 32 616.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
| |
| 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 | 1.00 | | | 1.00 |
