| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 500.00 | 500.00 | | 500.00 |
AP Buildings | 110 993.00 | 46 117.00 | 64 877.00 | 110 993.00 |
AR Technical installations, industrial equipment and tools | 32 867.00 | 22 627.00 | 10 240.00 | 32 867.00 |
AT Other tangible assets | 1 312.00 | 1 312.00 | | 1 312.00 |
BJ TOTAL (I) | 145 672.00 | 70 555.00 | 75 117.00 | 145 672.00 |
BX Customers and related accounts | 25 139.00 | | 25 139.00 | 25 139.00 |
BZ Other receivables | 138.00 | | 138.00 | 138.00 |
CF Cash and cash equivalents | 56 734.00 | | 56 734.00 | 56 734.00 |
CH Prepaid expenses | 10 922.00 | | 10 922.00 | 10 922.00 |
CJ TOTAL (II) | 92 933.00 | | 92 933.00 | 92 933.00 |
CO Grand total (0 to V) | 238 605.00 | 70 555.00 | 168 050.00 | 238 605.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 385.00 | 5 385.00 | | 5 385.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 59 351.00 | 1 406.00 | | 59 351.00 |
DL TOTAL (I) | 65 498.00 | 7 554.00 | | 65 498.00 |
DU Loans and Debts from Credit Institutions (3) | 88 062.00 | 137 743.00 | | 88 062.00 |
DV Miscellaneous Loans and Financial Debts (4) | 624.00 | 6 219.00 | | 624.00 |
DX Trade payables and related accounts | 6 540.00 | 2 687.00 | | 6 540.00 |
DY Tax and social security liabilities | 1 228.00 | 1 946.00 | | 1 228.00 |
EA Other liabilities | 1 726.00 | 41 140.00 | | 1 726.00 |
EB Prepaid income (2) | 4 371.00 | | | 4 371.00 |
EC TOTAL (IV) | 102 551.00 | 189 734.00 | | 102 551.00 |
EE Grand total (I to V) | 168 050.00 | 197 288.00 | | 168 050.00 |
EG Accrued income and payables due within one year | 59 309.00 | 101 787.00 | | 59 309.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | 97 609.00 | | 97 609.00 | 97 609.00 |
FJ Net sales | 97 609.00 | | 97 609.00 | 97 609.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 97 610.00 | |
FW Other purchases and external expenses | | | 20 330.00 | |
FX Taxes, duties, and similar payments | | | 404.00 | |
FZ Social Security Contributions | | | 386.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 450.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 37 570.00 | |
GG - OPERATING RESULT (I - II) | | | 60 039.00 | |
GL Other interest and similar income | | | 8.00 | |
GP Total financial income (V) | | | 8.00 | |
GR Interest and similar expenses | | | 696.00 | |
GU Total financial expenses (VI) | | | 696.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -689.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 59 351.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 386.00 | 5 816.00 | | 386.00 |
HL TOTAL REVENUE (I + III + V + VII) | 97 617.00 | 47 817.00 | | 97 617.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 267.00 | 46 411.00 | | 38 267.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 59 351.00 | 1 406.00 | | 59 351.00 |
| |
| 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 | 145 672.00 | | | 145 672.00 |
I4 DECREASES Grand Total | | | 145 672.00 | |
IO DECREASES Total including other intangible assets | | | 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 145 172.00 | |
KD ACQUISITIONS Total including other intangible assets | 500.00 | | | 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 145 172.00 | | | 145 172.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 54 105.00 | 16 450.00 | | 54 105.00 |
PE DEPRECIATION Total including other intangible assets | 500.00 | | | 500.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 53 605.00 | 16 450.00 | | 53 605.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 6 540.00 | 6 540.00 | | 6 540.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 726.00 | 1 726.00 | | 1 726.00 |
8L Deferred income | 4 371.00 | 4 371.00 | | 4 371.00 |
UX Other trade receivables | 25 139.00 | 25 139.00 | | 25 139.00 |
VB VAT | 138.00 | 138.00 | | 138.00 |
VG Loans with a maturity of up to one year at origin | 115.00 | 115.00 | | 115.00 |
VH Loans with a maturity of more than one year at origin | 87 947.00 | 44 705.00 | 43 242.00 | 87 947.00 |
VI Group and Associates | 624.00 | 624.00 | | 624.00 |
VK Loans repaid during the year | 49 605.00 | | | 49 605.00 |
VS Prepaid expenses | 10 922.00 | 10 922.00 | | 10 922.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 199.00 | 36 199.00 | | 36 199.00 |
VW VAT | 1 228.00 | 1 228.00 | | 1 228.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 102 551.00 | 59 309.00 | 43 242.00 | 102 551.00 |
| |
| 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 | 101.00 | | | 101.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 924.00 | 5 119.00 | | 4 924.00 |
ST Other accounts | 5 525.00 | 10 548.00 | | 5 525.00 |
XQ Rental, rental and co-ownership charges | 9 881.00 | 4 800.00 | | 9 881.00 |
YW Business tax | 303.00 | 301.00 | | 303.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 404.00 | 301.00 | | 404.00 |
YY Amount of VAT collected | 20 396.00 | 15 613.00 | | 20 396.00 |
YZ Total deductible VAT on goods and services | 5 658.00 | 3 569.00 | | 5 658.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 20 330.00 | 20 468.00 | | 20 330.00 |
