| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 675.00 | 675.00 | | 675.00 |
AP Buildings | 1 179 677.00 | 276 498.00 | 903 179.00 | 1 179 677.00 |
AR Technical installations, industrial equipment and tools | 16 820.00 | 8 822.00 | 7 997.00 | 16 820.00 |
AT Other tangible assets | 128 666.00 | 7 676.00 | 120 990.00 | 128 666.00 |
AV Fixed assets in progress | 771 868.00 | | 771 868.00 | 771 868.00 |
BJ TOTAL (I) | 2 198 299.00 | 293 672.00 | 1 904 626.00 | 2 198 299.00 |
BN Goods in progress | 385 255.00 | | 385 255.00 | 385 255.00 |
BX Customers and related accounts | 46 346.00 | | 46 346.00 | 46 346.00 |
BZ Other receivables | 412 514.00 | | 412 514.00 | 412 514.00 |
CF Cash and cash equivalents | 70 266.00 | | 70 266.00 | 70 266.00 |
CJ TOTAL (II) | 914 383.00 | | 914 383.00 | 914 383.00 |
CO Grand total (0 to V) | 3 112 683.00 | 293 672.00 | 2 819 010.00 | 3 112 683.00 |
CU Other investments | 100 590.00 | | 100 590.00 | 100 590.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DD Legal reserve (1) | 10.00 | 10.00 | | 10.00 |
DG Other reserves | 14 705.00 | 14 705.00 | | 14 705.00 |
DH Retained earnings | 216 272.00 | 153 006.00 | | 216 272.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 577 099.00 | 63 266.00 | | 577 099.00 |
DL TOTAL (I) | 808 187.00 | 231 087.00 | | 808 187.00 |
DU Loans and Debts from Credit Institutions (3) | 1 109 525.00 | 1 153 400.00 | | 1 109 525.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 000.00 | 15 000.00 | | 15 000.00 |
DX Trade payables and related accounts | 57 037.00 | 50 061.00 | | 57 037.00 |
DY Tax and social security liabilities | 9 335.00 | 42 836.00 | | 9 335.00 |
EA Other liabilities | 819 925.00 | 1 048 074.00 | | 819 925.00 |
EC TOTAL (IV) | 2 010 823.00 | 2 309 372.00 | | 2 010 823.00 |
EE Grand total (I to V) | 2 819 010.00 | 2 540 460.00 | | 2 819 010.00 |
EG Accrued income and payables due within one year | 972 540.00 | 2 309 372.00 | | 972 540.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 107 506.00 | | 107 506.00 | 107 506.00 |
FJ Net sales | 107 506.00 | | 107 506.00 | 107 506.00 |
FN Capitalized production | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 107 506.00 | |
FV Inventory change (raw materials and supplies) | | | | |
FW Other purchases and external expenses | | | 22 848.00 | |
FX Taxes, duties, and similar payments | | | 10 931.00 | |
FY Salaries and Wages | | | 33 000.00 | |
FZ Social Security Contributions | | | 19 080.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 40 622.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 126 484.00 | |
GG - OPERATING RESULT (I - II) | | | -18 978.00 | |
GH Attributed profit or transferred loss (III) | | | 495 944.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 99 990.00 | |
GK Income from other securities and fixed asset receivables | | | 3 363.00 | |
GP Total financial income (V) | | | 103 353.00 | |
GR Interest and similar expenses | | | 24 968.00 | |
GU Total financial expenses (VI) | | | 24 968.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 78 385.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 555 351.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -21 748.00 | 36 467.00 | | -21 748.00 |
HL TOTAL REVENUE (I + III + V + VII) | 706 804.00 | 307 698.00 | | 706 804.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 129 704.00 | 244 432.00 | | 129 704.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 577 099.00 | 63 266.00 | | 577 099.00 |
| |
| 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 | 1 895 683.00 | | 1 280 035.00 | 1 895 683.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 675.00 | | | 675.00 |
I3 DECREASES Total Financial Fixed Assets | | | 100 590.00 | |
I4 DECREASES Grand Total | | 977 419.00 | 2 198 299.00 | |
IN DECREASES Start-up, development, or research expenses | | | 675.00 | |
IY DECREASES Total Tangible Fixed Assets | | 977 419.00 | 2 097 033.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 794 417.00 | | 1 280 035.00 | 1 794 417.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 100 590.00 | | | 100 590.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 253 049.00 | 40 622.00 | | 253 049.00 |
CY DEPRECIATION Start-up, development, or research expenses | 675.00 | | | 675.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 252 373.00 | 40 622.00 | | 252 373.00 |
| |
| 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 | 15 000.00 | 15 000.00 | | 15 000.00 |
8B Suppliers and Related Accounts | 57 037.00 | 57 037.00 | | 57 037.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3.00 | 3.00 | | 3.00 |
UX Other trade receivables | 46 346.00 | 46 346.00 | | 46 346.00 |
VB VAT | 10 883.00 | 10 883.00 | | 10 883.00 |
VC Group and associates | 377 314.00 | 377 314.00 | | 377 314.00 |
VH Loans with a maturity of more than one year at origin | 1 109 525.00 | 71 242.00 | 298 234.00 | 1 109 525.00 |
VI Group and Associates | 819 921.00 | 819 921.00 | | 819 921.00 |
VK Loans repaid during the year | 43 874.00 | | | 43 874.00 |
VM Income taxes | 21 748.00 | 21 748.00 | | 21 748.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 521.00 | 4 521.00 | | 4 521.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 568.00 | 2 568.00 | | 2 568.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 458 861.00 | 458 861.00 | | 458 861.00 |
VW VAT | 4 814.00 | 4 814.00 | | 4 814.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 010 823.00 | 972 540.00 | 298 234.00 | 2 010 823.00 |
| |
| 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 | 10 931.00 | 18 256.00 | | 10 931.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | | 3 184.00 | | |
ST Other accounts | 16 171.00 | 29 117.00 | | 16 171.00 |
XQ Rental, rental and co-ownership charges | 4 668.00 | 2 753.00 | | 4 668.00 |
YT Subcontracting | 2 008.00 | 1 440.00 | | 2 008.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 10 931.00 | 18 256.00 | | 10 931.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 22 848.00 | 36 495.00 | | 22 848.00 |
