| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 310 000.00 | | 310 000.00 | 310 000.00 |
AP Buildings | 1 243 658.00 | 465 244.00 | 778 413.00 | 1 243 658.00 |
BB Receivables related to investments | 23.00 | | 23.00 | 23.00 |
BF Loans | 19 049.00 | 19 049.00 | | 19 049.00 |
BJ TOTAL (I) | 1 581 422.00 | 492 832.00 | 1 088 589.00 | 1 581 422.00 |
BX Customers and related accounts | 216 089.00 | 109 001.00 | 107 088.00 | 216 089.00 |
BZ Other receivables | 3 939 411.00 | | 3 939 411.00 | 3 939 411.00 |
CF Cash and cash equivalents | 61.00 | | 61.00 | 61.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 4 155 562.00 | 109 001.00 | 4 046 561.00 | 4 155 562.00 |
CO Grand total (0 to V) | 5 736 984.00 | 601 833.00 | 5 135 151.00 | 5 736 984.00 |
CP Shares due in less than one year | 23.00 | | | 23.00 |
CU Other investments | 8 690.00 | 8 538.00 | 152.00 | 8 690.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 42 685.00 | 42 685.00 | | 42 685.00 |
DB Share, merger, contribution premiums, etc. | 507 777.00 | 507 777.00 | | 507 777.00 |
DC Revaluation differences | 1 160 000.00 | 1 160 000.00 | | 1 160 000.00 |
DD Legal reserve (1) | 4 268.00 | 4 268.00 | | 4 268.00 |
DG Other reserves | 6 593.00 | 6 593.00 | | 6 593.00 |
DH Retained earnings | 2 958 101.00 | 2 214 216.00 | | 2 958 101.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 160 588.00 | 743 884.00 | | 160 588.00 |
DL TOTAL (I) | 4 840 015.00 | 4 679 427.00 | | 4 840 015.00 |
DV Miscellaneous Loans and Financial Debts (4) | 152 990.00 | 151 563.00 | | 152 990.00 |
DX Trade payables and related accounts | 1 747.00 | 1 055.00 | | 1 747.00 |
DY Tax and social security liabilities | 31 874.00 | 13 305.00 | | 31 874.00 |
EA Other liabilities | 70 278.00 | 343 578.00 | | 70 278.00 |
EB Prepaid income (2) | 38 245.00 | 37 769.00 | | 38 245.00 |
EC TOTAL (IV) | 295 135.00 | 547 273.00 | | 295 135.00 |
EE Grand total (I to V) | 5 135 151.00 | 5 226 700.00 | | 5 135 151.00 |
EG Accrued income and payables due within one year | 186 134.00 | 439 698.00 | | 186 134.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 395 999.00 | | 395 999.00 | 395 999.00 |
FJ Net sales | 395 999.00 | | 395 999.00 | 395 999.00 |
FR Total operating income (I) | | | 395 999.00 | |
FW Other purchases and external expenses | | | 36 006.00 | |
FX Taxes, duties, and similar payments | | | 8 583.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 23 348.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 109 001.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 176 940.00 | |
GG - OPERATING RESULT (I - II) | | | 219 059.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 23.00 | |
GL Other interest and similar income | | | 3 955.00 | |
GP Total financial income (V) | | | 3 978.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 978.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 223 038.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 1 162 565.00 | | |
HD Total exceptional income (VII) | | 1 162 565.00 | | |
HF Exceptional expenses on capital transactions | | 480 598.00 | | |
HH Total exceptional expenses (VIII) | | 480 598.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 681 966.00 | | |
HK Income tax | 62 450.00 | 335 750.00 | | 62 450.00 |
HL TOTAL REVENUE (I + III + V + VII) | 399 978.00 | 1 623 395.00 | | 399 978.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 239 390.00 | 879 510.00 | | 239 390.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 160 588.00 | 743 884.00 | | 160 588.00 |
| |
| 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 | 1 581 435.00 | | 23.00 | 1 581 435.00 |
I3 DECREASES Total Financial Fixed Assets | | 36.00 | 27 763.00 | |
I4 DECREASES Grand Total | | 36.00 | 1 581 422.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 553 658.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 553 658.00 | | | 1 553 658.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 27 777.00 | | 23.00 | 27 777.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 441 895.00 | 23 348.00 | | 441 895.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 441 895.00 | 23 348.00 | | 441 895.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 19 049.00 | | | 19 049.00 |
6T Receivables | | 109 001.00 | | |
7B Total provisions for depreciation | 27 588.00 | 109 001.00 | | 27 588.00 |
7C Grand total | 27 588.00 | 109 001.00 | | 27 588.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 109 001.00 | | |
| |
| 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 | 152 990.00 | 43 989.00 | | 152 990.00 |
8B Suppliers and Related Accounts | 1 747.00 | 1 747.00 | | 1 747.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 828.00 | 7 828.00 | | 7 828.00 |
8L Deferred income | 38 245.00 | 38 245.00 | | 38 245.00 |
UL Receivables related to investments | 23.00 | 23.00 | | 23.00 |
UP Loans | 19 049.00 | 19 049.00 | | 19 049.00 |
UX Other trade receivables | 85 288.00 | 85 288.00 | | 85 288.00 |
VA Doubtful or disputed receivables | 130 801.00 | 130 801.00 | | 130 801.00 |
VB VAT | 3 104.00 | 3 104.00 | | 3 104.00 |
VC Group and associates | 3 936 306.00 | 3 936 306.00 | | 3 936 306.00 |
VI Group and Associates | 62 450.00 | 62 450.00 | | 62 450.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 174 573.00 | 4 174 573.00 | | 4 174 573.00 |
VW VAT | 31 874.00 | 31 874.00 | | 31 874.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 295 135.00 | 186 134.00 | | 295 135.00 |
| |
| 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 | 8 130.00 | 8 111.00 | | 8 130.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 456.00 | 1 523.00 | | 3 456.00 |
ST Other accounts | 3 209.00 | 2 723.00 | | 3 209.00 |
XQ Rental, rental and co-ownership charges | 29 339.00 | 26 996.00 | | 29 339.00 |
YW Business tax | 453.00 | 457.00 | | 453.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 8 583.00 | 8 568.00 | | 8 583.00 |
YY Amount of VAT collected | 54 314.00 | 98 454.00 | | 54 314.00 |
YZ Total deductible VAT on goods and services | 2 810.00 | 3 585.00 | | 2 810.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 36 006.00 | 31 243.00 | | 36 006.00 |
