| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 521 036.00 | 129 430.00 | 391 606.00 | 521 036.00 |
AT Other tangible assets | 831 626.00 | 335 141.00 | 496 486.00 | 831 626.00 |
BH Other financial assets | 90.00 | | 90.00 | 90.00 |
BJ TOTAL (I) | 1 352 752.00 | 464 571.00 | 888 182.00 | 1 352 752.00 |
BZ Other receivables | 7 376.00 | | 7 376.00 | 7 376.00 |
CF Cash and cash equivalents | 11 337.00 | | 11 337.00 | 11 337.00 |
CH Prepaid expenses | 37.00 | | 37.00 | 37.00 |
CJ TOTAL (II) | 18 750.00 | | 18 750.00 | 18 750.00 |
CO Grand total (0 to V) | 1 371 502.00 | 464 571.00 | 906 931.00 | 1 371 502.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DE Statutory or contractual reserves | 307 255.00 | 307 255.00 | | 307 255.00 |
DH Retained earnings | -132 135.00 | -132 256.00 | | -132 135.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 126.00 | 121.00 | | 7 126.00 |
DL TOTAL (I) | 190 630.00 | 183 505.00 | | 190 630.00 |
DU Loans and Debts from Credit Institutions (3) | 336 758.00 | 401 137.00 | | 336 758.00 |
DV Miscellaneous Loans and Financial Debts (4) | 373 212.00 | 368 523.00 | | 373 212.00 |
DX Trade payables and related accounts | 5 191.00 | 5 166.00 | | 5 191.00 |
DY Tax and social security liabilities | 1 117.00 | 1 310.00 | | 1 117.00 |
EA Other liabilities | 23.00 | | | 23.00 |
EC TOTAL (IV) | 716 301.00 | 776 137.00 | | 716 301.00 |
EE Grand total (I to V) | 906 931.00 | 959 642.00 | | 906 931.00 |
EG Accrued income and payables due within one year | 450 591.00 | 436 533.00 | | 450 591.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 103 031.00 | | 103 031.00 | 103 031.00 |
FJ Net sales | 103 031.00 | | 103 031.00 | 103 031.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 103 032.00 | |
FW Other purchases and external expenses | | | 17 865.00 | |
FX Taxes, duties, and similar payments | | | 12 654.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 54 923.00 | |
GF Total Operating Expenses (II) | | | 85 442.00 | |
GG - OPERATING RESULT (I - II) | | | 17 590.00 | |
GR Interest and similar expenses | | | 10 464.00 | |
GU Total financial expenses (VI) | | | 10 464.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 464.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 126.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 103 032.00 | 101 915.00 | | 103 032.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 95 906.00 | 101 793.00 | | 95 906.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 126.00 | 121.00 | | 7 126.00 |
| |
| 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 | 1 352 752.00 | | | 1 352 752.00 |
I3 DECREASES Total Financial Fixed Assets | | | 90.00 | |
I4 DECREASES Grand Total | | | 1 352 752.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 352 662.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 352 662.00 | | | 1 352 662.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 90.00 | | | 90.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 409 648.00 | 54 923.00 | | 409 648.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 409 648.00 | 54 923.00 | | 409 648.00 |
| |
| 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 | 7 496.00 | 7 496.00 | | 7 496.00 |
8B Suppliers and Related Accounts | 5 191.00 | 5 191.00 | | 5 191.00 |
8K Other liabilities (including liabilities related to repo transactions) | 23.00 | 23.00 | | 23.00 |
UT Other financial assets | 90.00 | | 90.00 | 90.00 |
VH Loans with a maturity of more than one year at origin | 336 758.00 | 71 048.00 | 265 710.00 | 336 758.00 |
VI Group and Associates | 365 716.00 | 365 716.00 | | 365 716.00 |
VK Loans repaid during the year | 66 779.00 | | | 66 779.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 376.00 | 7 376.00 | | 7 376.00 |
VS Prepaid expenses | 37.00 | 37.00 | | 37.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 503.00 | 7 413.00 | 90.00 | 7 503.00 |
VW VAT | 1 117.00 | 1 117.00 | | 1 117.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 716 301.00 | 450 591.00 | 265 710.00 | 716 301.00 |
| |
| 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 | 12 654.00 | 11 506.00 | | 12 654.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 217.00 | 5 595.00 | | 6 217.00 |
ST Other accounts | 11 247.00 | 12 442.00 | | 11 247.00 |
XQ Rental, rental and co-ownership charges | 401.00 | 161.00 | | 401.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 12 654.00 | 11 506.00 | | 12 654.00 |
YY Amount of VAT collected | 3 547.00 | 3 561.00 | | 3 547.00 |
YZ Total deductible VAT on goods and services | 288.00 | 312.00 | | 288.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 17 865.00 | 18 198.00 | | 17 865.00 |
