| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 465 462.00 | | 3 465 462.00 | 3 465 462.00 |
BX Customers and related accounts | 90 160.00 | | 90 160.00 | 90 160.00 |
BZ Other receivables | 1 358 433.00 | | 1 358 433.00 | 1 358 433.00 |
CF Cash and cash equivalents | 327 498.00 | | 327 498.00 | 327 498.00 |
CH Prepaid expenses | 10 578.00 | | 10 578.00 | 10 578.00 |
CJ TOTAL (II) | 1 786 669.00 | | 1 786 669.00 | 1 786 669.00 |
CO Grand total (0 to V) | 5 252 131.00 | | 5 252 131.00 | 5 252 131.00 |
CU Other investments | 3 465 462.00 | | 3 465 462.00 | 3 465 462.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 940 000.00 | 940 000.00 | | 940 000.00 |
DD Legal reserve (1) | 100 000.00 | 100 000.00 | | 100 000.00 |
DG Other reserves | 1 690 940.00 | 1 690 940.00 | | 1 690 940.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 901 419.00 | 736 374.00 | | 901 419.00 |
DL TOTAL (I) | 3 632 360.00 | 3 467 314.00 | | 3 632 360.00 |
DU Loans and Debts from Credit Institutions (3) | 113 198.00 | 234 748.00 | | 113 198.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 194 405.00 | 1 337 661.00 | | 1 194 405.00 |
DX Trade payables and related accounts | 26 333.00 | 26 082.00 | | 26 333.00 |
DY Tax and social security liabilities | 67 146.00 | 73 078.00 | | 67 146.00 |
EA Other liabilities | 218 690.00 | 211 296.00 | | 218 690.00 |
EC TOTAL (IV) | 1 619 772.00 | 1 882 865.00 | | 1 619 772.00 |
EE Grand total (I to V) | 5 252 131.00 | 5 350 179.00 | | 5 252 131.00 |
EG Accrued income and payables due within one year | 1 619 772.00 | 1 770 086.00 | | 1 619 772.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 419.00 | 378.00 | | 419.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 473 352.00 | 53 528.00 | 526 880.00 | 473 352.00 |
FJ Net sales | 473 352.00 | 53 528.00 | 526 880.00 | 473 352.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 920.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 528 802.00 | |
FW Other purchases and external expenses | | | 73 244.00 | |
FX Taxes, duties, and similar payments | | | 11 204.00 | |
FY Salaries and Wages | | | 278 271.00 | |
FZ Social Security Contributions | | | 127 580.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 490 302.00 | |
GG - OPERATING RESULT (I - II) | | | 38 499.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 880 285.00 | |
GL Other interest and similar income | | | 13 113.00 | |
GP Total financial income (V) | | | 893 398.00 | |
GR Interest and similar expenses | | | 15 021.00 | |
GU Total financial expenses (VI) | | | 15 021.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 878 377.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 916 876.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 920.00 | | | 1 920.00 |
HA Exceptional income from management transactions | 3 945.00 | 1 926.00 | | 3 945.00 |
HD Total exceptional income (VII) | 3 945.00 | 1 926.00 | | 3 945.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 945.00 | 1 926.00 | | 3 945.00 |
HK Income tax | 19 402.00 | 14 788.00 | | 19 402.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 426 144.00 | 1 265 134.00 | | 1 426 144.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 524 725.00 | 528 760.00 | | 524 725.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 901 419.00 | 736 374.00 | | 901 419.00 |
| |
| 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 | 3 465 462.00 | | | 3 465 462.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 465 462.00 | |
I4 DECREASES Grand Total | | | 3 465 462.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 465 462.00 | | | 3 465 462.00 |
| |
| 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 | 39.00 | 39.00 | | 39.00 |
8B Suppliers and Related Accounts | 26 333.00 | 26 333.00 | | 26 333.00 |
8C Staff and Related Accounts | 12 888.00 | 12 888.00 | | 12 888.00 |
8D Social Security and Other Social Organizations | 24 444.00 | 24 444.00 | | 24 444.00 |
8E Income Taxes | 4 614.00 | 4 614.00 | | 4 614.00 |
8K Other liabilities (including liabilities related to repo transactions) | 218 690.00 | 218 690.00 | | 218 690.00 |
UX Other trade receivables | 90 160.00 | 90 160.00 | | 90 160.00 |
VB VAT | 4 178.00 | 4 178.00 | | 4 178.00 |
VC Group and associates | 1 340 769.00 | 1 340 769.00 | | 1 340 769.00 |
VG Loans with a maturity of up to one year at origin | 419.00 | 419.00 | | 419.00 |
VH Loans with a maturity of more than one year at origin | 112 779.00 | 112 779.00 | | 112 779.00 |
VI Group and Associates | 1 194 366.00 | 1 194 366.00 | | 1 194 366.00 |
VK Loans repaid during the year | 121 590.00 | | | 121 590.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 053.00 | 8 053.00 | | 8 053.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 13 487.00 | 13 487.00 | | 13 487.00 |
VS Prepaid expenses | 10 578.00 | 10 578.00 | | 10 578.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 459 172.00 | 1 459 172.00 | | 1 459 172.00 |
VW VAT | 17 146.00 | 17 146.00 | | 17 146.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 619 772.00 | 1 619 772.00 | | 1 619 772.00 |
| |
| 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 | 5 268.00 | | | 5 268.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 32 511.00 | | | 32 511.00 |
ST Other accounts | 29 136.00 | | | 29 136.00 |
XQ Rental, rental and co-ownership charges | 6 000.00 | | | 6 000.00 |
YV Retrocessions of fees, commissions and brokerage | 5 597.00 | | | 5 597.00 |
YW Business tax | 5 936.00 | | | 5 936.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 11 204.00 | | | 11 204.00 |
YY Amount of VAT collected | 93 222.00 | | | 93 222.00 |
YZ Total deductible VAT on goods and services | 7 844.00 | | | 7 844.00 |
ZE Dividends | 736 374.00 | | | 736 374.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 73 244.00 | | | 73 244.00 |
