| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 600.00 | 5.00 | 595.00 | 600.00 |
AT Other tangible assets | 3 300.00 | 2 293.00 | 1 007.00 | 3 300.00 |
BJ TOTAL (I) | 1 754 900.00 | 2 298.00 | 1 752 602.00 | 1 754 900.00 |
BX Customers and related accounts | 4 666.00 | | 4 666.00 | 4 666.00 |
BZ Other receivables | 54 067.00 | | 54 067.00 | 54 067.00 |
CF Cash and cash equivalents | 51 695.00 | | 51 695.00 | 51 695.00 |
CH Prepaid expenses | 995.00 | | 995.00 | 995.00 |
CJ TOTAL (II) | 111 423.00 | | 111 423.00 | 111 423.00 |
CO Grand total (0 to V) | 1 866 323.00 | 2 298.00 | 1 864 025.00 | 1 866 323.00 |
CU Other investments | 1 751 000.00 | | 1 751 000.00 | 1 751 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 275 000.00 | 275 000.00 | | 275 000.00 |
DD Legal reserve (1) | 27 500.00 | 27 500.00 | | 27 500.00 |
DG Other reserves | 882 939.00 | 737 517.00 | | 882 939.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 149 200.00 | 145 421.00 | | 149 200.00 |
DL TOTAL (I) | 1 334 638.00 | 1 185 439.00 | | 1 334 638.00 |
DU Loans and Debts from Credit Institutions (3) | 276 374.00 | 246 938.00 | | 276 374.00 |
DV Miscellaneous Loans and Financial Debts (4) | 112 456.00 | 296 931.00 | | 112 456.00 |
DX Trade payables and related accounts | 10 676.00 | 9 152.00 | | 10 676.00 |
DY Tax and social security liabilities | 78 712.00 | 74 723.00 | | 78 712.00 |
EA Other liabilities | 51 168.00 | 79 476.00 | | 51 168.00 |
EC TOTAL (IV) | 529 387.00 | 707 220.00 | | 529 387.00 |
EE Grand total (I to V) | 1 864 025.00 | 1 892 658.00 | | 1 864 025.00 |
EG Accrued income and payables due within one year | 288 606.00 | 331 779.00 | | 288 606.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 293 001.00 | | 293 001.00 | 293 001.00 |
FJ Net sales | 293 001.00 | | 293 001.00 | 293 001.00 |
FQ Other income | | | 15.00 | |
FR Total operating income (I) | | | 293 017.00 | |
FW Other purchases and external expenses | | | 14 045.00 | |
FX Taxes, duties, and similar payments | | | 2 310.00 | |
FY Salaries and Wages | | | 143 718.00 | |
FZ Social Security Contributions | | | 75 959.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 722.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 236 757.00 | |
GG - OPERATING RESULT (I - II) | | | 56 260.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 110 000.00 | |
GL Other interest and similar income | | | 522.00 | |
GP Total financial income (V) | | | 110 522.00 | |
GR Interest and similar expenses | | | 6 904.00 | |
GU Total financial expenses (VI) | | | 6 904.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 103 618.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 159 877.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 176.00 | | | 176.00 |
HH Total exceptional expenses (VIII) | 176.00 | | | 176.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -176.00 | | | -176.00 |
HK Income tax | 10 501.00 | 9 031.00 | | 10 501.00 |
HL TOTAL REVENUE (I + III + V + VII) | 403 539.00 | 390 847.00 | | 403 539.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 254 339.00 | 245 425.00 | | 254 339.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 149 200.00 | 145 421.00 | | 149 200.00 |
| |
| 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 | 1 754 300.00 | | 600.00 | 1 754 300.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 751 000.00 | |
I4 DECREASES Grand Total | | | 1 754 900.00 | |
IO DECREASES Total including other intangible assets | | | 600.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 300.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 600.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 300.00 | | | 3 300.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 751 000.00 | | | 1 751 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 577.00 | 722.00 | | 1 577.00 |
PE DEPRECIATION Total including other intangible assets | | 5.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | 1 577.00 | 717.00 | | 1 577.00 |
| |
| 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 | 110 703.00 | 18 254.00 | 92 449.00 | 110 703.00 |
8B Suppliers and Related Accounts | 10 676.00 | 10 676.00 | | 10 676.00 |
8C Staff and Related Accounts | 44 038.00 | 44 038.00 | | 44 038.00 |
8D Social Security and Other Social Organizations | 24 882.00 | 24 882.00 | | 24 882.00 |
8E Income Taxes | 1 469.00 | 1 469.00 | | 1 469.00 |
8K Other liabilities (including liabilities related to repo transactions) | 51 168.00 | 51 168.00 | | 51 168.00 |
UX Other trade receivables | 4 666.00 | 4 666.00 | | 4 666.00 |
VB VAT | 9 311.00 | 9 311.00 | | 9 311.00 |
VC Group and associates | 44 234.00 | 44 234.00 | | 44 234.00 |
VG Loans with a maturity of up to one year at origin | 194.00 | 194.00 | | 194.00 |
VH Loans with a maturity of more than one year at origin | 276 181.00 | 127 849.00 | 148 332.00 | 276 181.00 |
VI Group and Associates | 1 753.00 | 1 753.00 | | 1 753.00 |
VJ Loans taken out during the year | 130 000.00 | | | 130 000.00 |
VK Loans repaid during the year | 284 762.00 | | | 284 762.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 620.00 | 1 620.00 | | 1 620.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 522.00 | 522.00 | | 522.00 |
VS Prepaid expenses | 995.00 | 995.00 | | 995.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 59 728.00 | 59 728.00 | | 59 728.00 |
VW VAT | 6 704.00 | 6 704.00 | | 6 704.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 529 387.00 | 288 606.00 | 240 781.00 | 529 387.00 |
| |
| 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 | 1 753.00 | 766.00 | | 1 753.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 683.00 | 4 376.00 | | 4 683.00 |
ST Other accounts | 9 362.00 | 10 026.00 | | 9 362.00 |
YW Business tax | 557.00 | 499.00 | | 557.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 310.00 | 1 265.00 | | 2 310.00 |
YY Amount of VAT collected | 53 911.00 | 57 102.00 | | 53 911.00 |
YZ Total deductible VAT on goods and services | 1 480.00 | 1 623.00 | | 1 480.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 14 045.00 | 14 402.00 | | 14 045.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 3.00 | | | 3.00 |
