| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 729.00 | 2 729.00 | | 2 729.00 |
AJ Other Intangible Assets | 18 475.00 | 9 762.00 | 8 712.00 | 18 475.00 |
AN Land | 150 000.00 | | 150 000.00 | 150 000.00 |
AP Buildings | 466 958.00 | 356 974.00 | 109 983.00 | 466 958.00 |
AT Other tangible assets | 3 190.00 | 3 074.00 | 115.00 | 3 190.00 |
BJ TOTAL (I) | 1 040 016.00 | 372 541.00 | 667 474.00 | 1 040 016.00 |
BX Customers and related accounts | 21 000.00 | | 21 000.00 | 21 000.00 |
BZ Other receivables | 14 308.00 | | 14 308.00 | 14 308.00 |
CF Cash and cash equivalents | 56 272.00 | | 56 272.00 | 56 272.00 |
CH Prepaid expenses | 14 040.00 | | 14 040.00 | 14 040.00 |
CJ TOTAL (II) | 105 620.00 | | 105 620.00 | 105 620.00 |
CO Grand total (0 to V) | 1 145 637.00 | 372 541.00 | 773 095.00 | 1 145 637.00 |
CU Other investments | 398 663.00 | | 398 663.00 | 398 663.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 188 000.00 | 188 000.00 | | 188 000.00 |
DD Legal reserve (1) | 18 800.00 | 18 800.00 | | 18 800.00 |
DG Other reserves | 146 037.00 | 230 094.00 | | 146 037.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 109 484.00 | 55 942.00 | | 109 484.00 |
DL TOTAL (I) | 462 321.00 | 492 837.00 | | 462 321.00 |
DQ Provisions for Expenses | 80 547.00 | 80 547.00 | | 80 547.00 |
DR TOTAL (IV) | 80 547.00 | 80 547.00 | | 80 547.00 |
DU Loans and Debts from Credit Institutions (3) | 67.00 | 168.00 | | 67.00 |
DX Trade payables and related accounts | 19 892.00 | 18 776.00 | | 19 892.00 |
DY Tax and social security liabilities | 160 274.00 | 171 262.00 | | 160 274.00 |
EA Other liabilities | 49 992.00 | 135.00 | | 49 992.00 |
EC TOTAL (IV) | 230 227.00 | 190 341.00 | | 230 227.00 |
EE Grand total (I to V) | 773 095.00 | 763 725.00 | | 773 095.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 399 281.00 | | 399 281.00 | 399 281.00 |
FJ Net sales | 399 281.00 | | 399 281.00 | 399 281.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 85.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 399 367.00 | |
FW Other purchases and external expenses | | | 137 685.00 | |
FX Taxes, duties, and similar payments | | | 68 730.00 | |
FY Salaries and Wages | | | 59 116.00 | |
FZ Social Security Contributions | | | 25 301.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 360.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 91.00 | |
GF Total Operating Expenses (II) | | | 301 286.00 | |
GG - OPERATING RESULT (I - II) | | | 98 081.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GP Total financial income (V) | | | 50 000.00 | |
GR Interest and similar expenses | | | 641.00 | |
GU Total financial expenses (VI) | | | 641.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 49 358.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 147 439.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 13 598.00 | | | 13 598.00 |
HH Total exceptional expenses (VIII) | 13 598.00 | | | 13 598.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -13 598.00 | | | -13 598.00 |
HK Income tax | 24 357.00 | 15 989.00 | | 24 357.00 |
HL TOTAL REVENUE (I + III + V + VII) | 449 367.00 | 399 008.00 | | 449 367.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 339 883.00 | 343 065.00 | | 339 883.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 109 484.00 | 55 942.00 | | 109 484.00 |
| |
| 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 | 1 044 636.00 | | | 1 044 636.00 |
I3 DECREASES Total Financial Fixed Assets | | | 398 663.00 | |
I4 DECREASES Grand Total | | 4 620.00 | 1 040 016.00 | |
IO DECREASES Total including other intangible assets | | | 21 204.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 620.00 | 620 148.00 | |
KD ACQUISITIONS Total including other intangible assets | 21 204.00 | | | 21 204.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 624 768.00 | | | 624 768.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 398 663.00 | | | 398 663.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 366 800.00 | 10 360.00 | 4 620.00 | 366 800.00 |
PE DEPRECIATION Total including other intangible assets | 10 644.00 | 1 847.00 | | 10 644.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 356 156.00 | 8 513.00 | 4 620.00 | 356 156.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 80 547.00 | | | 80 547.00 |
| |
| 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 | 19 892.00 | 19 892.00 | | 19 892.00 |
8D Social Security and Other Social Organizations | 132 274.00 | 132 274.00 | | 132 274.00 |
8K Other liabilities (including liabilities related to repo transactions) | 49 992.00 | 49 992.00 | | 49 992.00 |
UX Other trade receivables | 21 000.00 | 21 000.00 | | 21 000.00 |
VG Loans with a maturity of up to one year at origin | 67.00 | 67.00 | | 67.00 |
VI Group and Associates | 28 000.00 | 28 000.00 | | 28 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 14 308.00 | 14 308.00 | | 14 308.00 |
VS Prepaid expenses | 14 040.00 | 14 040.00 | | 14 040.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 49 348.00 | 49 348.00 | | 49 348.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 230 227.00 | 230 227.00 | | 230 227.00 |
