| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 564.00 | 5 564.00 | | 5 564.00 |
AN Land | 86 269.00 | | 86 269.00 | 86 269.00 |
AP Buildings | 837 125.00 | 680 878.00 | 156 247.00 | 837 125.00 |
AR Technical installations, industrial equipment and tools | 1 021.00 | 1 021.00 | | 1 021.00 |
AT Other tangible assets | 1 500.00 | 1 500.00 | | 1 500.00 |
BD Other fixed assets | 252.00 | | 252.00 | 252.00 |
BJ TOTAL (I) | 1 128 009.00 | 688 964.00 | 439 045.00 | 1 128 009.00 |
BT Goods | 78 501.00 | | 78 501.00 | 78 501.00 |
BX Customers and related accounts | 22 620.00 | | 22 620.00 | 22 620.00 |
BZ Other receivables | 384 074.00 | | 384 074.00 | 384 074.00 |
CD Marketable securities | 3 878.00 | 2 122.00 | 1 755.00 | 3 878.00 |
CF Cash and cash equivalents | 32 605.00 | | 32 605.00 | 32 605.00 |
CH Prepaid expenses | 980.00 | | 980.00 | 980.00 |
CJ TOTAL (II) | 522 658.00 | 2 122.00 | 520 535.00 | 522 658.00 |
CO Grand total (0 to V) | 1 650 667.00 | 691 086.00 | 959 580.00 | 1 650 667.00 |
CU Other investments | 196 278.00 | | 196 278.00 | 196 278.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 490.00 | 30 490.00 | | 30 490.00 |
DD Legal reserve (1) | 3 049.00 | 3 049.00 | | 3 049.00 |
DG Other reserves | 578 817.00 | 115 613.00 | | 578 817.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 326 706.00 | 617 605.00 | | 326 706.00 |
DL TOTAL (I) | 939 063.00 | 766 756.00 | | 939 063.00 |
DU Loans and Debts from Credit Institutions (3) | 531.00 | 505.00 | | 531.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 014.00 | 5 033.00 | | 7 014.00 |
DX Trade payables and related accounts | 2 948.00 | 2 243.00 | | 2 948.00 |
DY Tax and social security liabilities | 10 026.00 | 17 514.00 | | 10 026.00 |
EC TOTAL (IV) | 20 518.00 | 25 296.00 | | 20 518.00 |
EE Grand total (I to V) | 959 580.00 | 792 052.00 | | 959 580.00 |
EG Accrued income and payables due within one year | 20 518.00 | 25 296.00 | | 20 518.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 109 800.00 | | 109 800.00 | 109 800.00 |
FJ Net sales | 109 800.00 | | 109 800.00 | 109 800.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 22 538.00 | |
FR Total operating income (I) | | | 132 338.00 | |
FW Other purchases and external expenses | | | 35 077.00 | |
FX Taxes, duties, and similar payments | | | 21 447.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 33 764.00 | |
GF Total Operating Expenses (II) | | | 90 287.00 | |
GG - OPERATING RESULT (I - II) | | | 42 050.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 300 661.00 | |
GL Other interest and similar income | | | 3.00 | |
GM Reversals of provisions and transfers of expenses | | | 479.00 | |
GP Total financial income (V) | | | 301 143.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 6 708.00 | |
GU Total financial expenses (VI) | | | 6 708.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 294 435.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 336 485.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 22 538.00 | 16 221.00 | | 22 538.00 |
HJ Employee participation in company results | 1.00 | | | 1.00 |
HK Income tax | 9 779.00 | 13 229.00 | | 9 779.00 |
HL TOTAL REVENUE (I + III + V + VII) | 433 481.00 | 724 898.00 | | 433 481.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 106 775.00 | 107 294.00 | | 106 775.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 326 706.00 | 617 605.00 | | 326 706.00 |
| |
| 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 | 1 114 609.00 | | 13 400.00 | 1 114 609.00 |
I3 DECREASES Total Financial Fixed Assets | | | 196 530.00 | |
I4 DECREASES Grand Total | | | 1 128 009.00 | |
IO DECREASES Total including other intangible assets | | | 5 564.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 925 915.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 564.00 | | | 5 564.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 912 515.00 | | 13 400.00 | 912 515.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 196 530.00 | | | 196 530.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 655 200.00 | 33 764.00 | | 655 200.00 |
PE DEPRECIATION Total including other intangible assets | 5 564.00 | | | 5 564.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 649 636.00 | 33 764.00 | | 649 636.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 2 602.00 | | 479.00 | 2 602.00 |
7B Total provisions for depreciation | 2 602.00 | | 479.00 | 2 602.00 |
7C Grand total | 2 602.00 | | 479.00 | 2 602.00 |
UG - Financial | | | 479.00 | |
| |
| 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 | 2 948.00 | 2 948.00 | | 2 948.00 |
UX Other trade receivables | 22 620.00 | 22 620.00 | | 22 620.00 |
VB VAT | 330.00 | 330.00 | | 330.00 |
VC Group and associates | 379 932.00 | 379 932.00 | | 379 932.00 |
VG Loans with a maturity of up to one year at origin | 531.00 | 531.00 | | 531.00 |
VI Group and Associates | 7 014.00 | 7 014.00 | | 7 014.00 |
VM Income taxes | 3 447.00 | 3 447.00 | | 3 447.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 536.00 | 5 536.00 | | 5 536.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 366.00 | 366.00 | | 366.00 |
VS Prepaid expenses | 980.00 | 980.00 | | 980.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 407 674.00 | 407 674.00 | | 407 674.00 |
VW VAT | 4 490.00 | 4 490.00 | | 4 490.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 518.00 | 20 518.00 | | 20 518.00 |
| |
| 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 | 20 913.00 | 21 030.00 | | 20 913.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 764.00 | 4 726.00 | | 4 764.00 |
ST Other accounts | 30 313.00 | 23 227.00 | | 30 313.00 |
YW Business tax | 534.00 | 532.00 | | 534.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 21 447.00 | 21 562.00 | | 21 447.00 |
YY Amount of VAT collected | 21 960.00 | 21 960.00 | | 21 960.00 |
YZ Total deductible VAT on goods and services | 4 522.00 | 2 587.00 | | 4 522.00 |
ZE Dividends | 154 400.00 | | | 154 400.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 35 077.00 | 27 953.00 | | 35 077.00 |
