| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 697 454.00 | | 697 454.00 | 697 454.00 |
AP Buildings | 2 610 235.00 | 1 546 280.00 | 1 063 954.00 | 2 610 235.00 |
AR Technical installations, industrial equipment and tools | 652 558.00 | 652 558.00 | | 652 558.00 |
BJ TOTAL (I) | 3 960 248.00 | 2 198 839.00 | 1 761 408.00 | 3 960 248.00 |
BX Customers and related accounts | 318 448.00 | | 318 448.00 | 318 448.00 |
BZ Other receivables | 5 724 213.00 | | 5 724 213.00 | 5 724 213.00 |
CF Cash and cash equivalents | 368 708.00 | | 368 708.00 | 368 708.00 |
CH Prepaid expenses | 6 010.00 | | 6 010.00 | 6 010.00 |
CJ TOTAL (II) | 6 417 382.00 | | 6 417 382.00 | 6 417 382.00 |
CO Grand total (0 to V) | 10 377 630.00 | 2 198 839.00 | 8 178 791.00 | 10 377 630.00 |
CR Shares due in more than one year | 5 674 224.00 | | | 5 674 224.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DH Retained earnings | 2 687 340.00 | | | 2 687 340.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 315 955.00 | | | 315 955.00 |
DL TOTAL (I) | 3 011 679.00 | | | 3 011 679.00 |
DU Loans and Debts from Credit Institutions (3) | 4 175 000.00 | | | 4 175 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 652 367.00 | | | 652 367.00 |
DX Trade payables and related accounts | 26 207.00 | | | 26 207.00 |
DY Tax and social security liabilities | 50 363.00 | | | 50 363.00 |
EA Other liabilities | 13 209.00 | | | 13 209.00 |
EB Prepaid income (2) | 249 962.00 | | | 249 962.00 |
EC TOTAL (IV) | 5 167 111.00 | | | 5 167 111.00 |
EE Grand total (I to V) | 8 178 791.00 | | | 8 178 791.00 |
EG Accrued income and payables due within one year | 803 265.00 | | | 803 265.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 115 642.00 | | 1 115 642.00 | 1 115 642.00 |
FJ Net sales | 1 115 642.00 | | 1 115 642.00 | 1 115 642.00 |
FR Total operating income (I) | | | 1 115 642.00 | |
FW Other purchases and external expenses | | | 325 938.00 | |
FX Taxes, duties, and similar payments | | | 146 503.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 76 250.00 | |
GF Total Operating Expenses (II) | | | 548 691.00 | |
GG - OPERATING RESULT (I - II) | | | 566 950.00 | |
GK Income from other securities and fixed asset receivables | | | 55 459.00 | |
GP Total financial income (V) | | | 55 459.00 | |
GR Interest and similar expenses | | | 168 498.00 | |
GU Total financial expenses (VI) | | | 168 498.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -113 038.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 453 912.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 137 957.00 | | | 137 957.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 171 102.00 | | | 1 171 102.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 855 147.00 | | | 855 147.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 315 955.00 | | | 315 955.00 |
| |
| 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 | 3 960 248.00 | | | 3 960 248.00 |
I4 DECREASES Grand Total | | | 3 960 248.00 | |
IN DECREASES Start-up, development, or research expenses | | 2.00 | 3.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 960 248.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 960 248.00 | | | 3 960 248.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 122 589.00 | 76 250.00 | | 2 122 589.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 122 589.00 | 76 250.00 | | 2 122 589.00 |
| |
| 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 | 222 332.00 | 33 486.00 | | 222 332.00 |
8B Suppliers and Related Accounts | 26 207.00 | 26 207.00 | | 26 207.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13 209.00 | 13 209.00 | | 13 209.00 |
8L Deferred income | 249 962.00 | 249 962.00 | | 249 962.00 |
UX Other trade receivables | 318 448.00 | 318 448.00 | | 318 448.00 |
VB VAT | 46 924.00 | 46 924.00 | | 46 924.00 |
VC Group and associates | 5 674 224.00 | | 5 674 224.00 | 5 674 224.00 |
VH Loans with a maturity of more than one year at origin | 4 175 000.00 | | | 4 175 000.00 |
VI Group and Associates | 430 035.00 | 430 035.00 | | 430 035.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 064.00 | 3 064.00 | | 3 064.00 |
VS Prepaid expenses | 6 010.00 | 6 010.00 | | 6 010.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 048 673.00 | 374 449.00 | 5 674 224.00 | 6 048 673.00 |
VW VAT | 50 363.00 | 50 363.00 | | 50 363.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 167 111.00 | 803 265.00 | | 5 167 111.00 |
| |
| 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 | 146 050.00 | | | 146 050.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 79 160.00 | | | 79 160.00 |
ST Other accounts | 13 841.00 | | | 13 841.00 |
XQ Rental, rental and co-ownership charges | 228 516.00 | | | 228 516.00 |
YV Retrocessions of fees, commissions and brokerage | 4 419.00 | | | 4 419.00 |
YW Business tax | 453.00 | | | 453.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 146 503.00 | | | 146 503.00 |
YY Amount of VAT collected | 268 278.00 | | | 268 278.00 |
YZ Total deductible VAT on goods and services | 55 508.00 | | | 55 508.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 325 938.00 | | | 325 938.00 |
