| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 311 310.00 | | 311 310.00 | 311 310.00 |
AH Goodwill | 663 499.00 | | 663 499.00 | 663 499.00 |
AN Land | 213 711.00 | | 213 711.00 | 213 711.00 |
AP Buildings | 202 757.00 | 137 200.00 | 65 557.00 | 202 757.00 |
AT Other tangible assets | 8 903.00 | 6 135.00 | 2 767.00 | 8 903.00 |
BD Other fixed assets | 165.00 | | 165.00 | 165.00 |
BJ TOTAL (I) | 3 340 796.00 | 143 335.00 | 3 197 460.00 | 3 340 796.00 |
BX Customers and related accounts | 23 668.00 | | 23 668.00 | 23 668.00 |
BZ Other receivables | 136 816.00 | | 136 816.00 | 136 816.00 |
CF Cash and cash equivalents | 124 404.00 | | 124 404.00 | 124 404.00 |
CH Prepaid expenses | 1 563.00 | | 1 563.00 | 1 563.00 |
CJ TOTAL (II) | 286 450.00 | | 286 450.00 | 286 450.00 |
CO Grand total (0 to V) | 3 627 246.00 | 143 335.00 | 3 483 910.00 | 3 627 246.00 |
CU Other investments | 1 940 450.00 | | 1 940 450.00 | 1 940 450.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 680 000.00 | 1 680 000.00 | | 1 680 000.00 |
DD Legal reserve (1) | 168 000.00 | 168 000.00 | | 168 000.00 |
DG Other reserves | 881 000.00 | 858 000.00 | | 881 000.00 |
DH Retained earnings | 135.00 | 171.00 | | 135.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 98 992.00 | 190 964.00 | | 98 992.00 |
DK Regulated provisions | 15 450.00 | 15 450.00 | | 15 450.00 |
DL TOTAL (I) | 2 843 576.00 | 2 912 585.00 | | 2 843 576.00 |
DU Loans and Debts from Credit Institutions (3) | 376 690.00 | 7 182.00 | | 376 690.00 |
DV Miscellaneous Loans and Financial Debts (4) | 162 373.00 | 37 390.00 | | 162 373.00 |
DX Trade payables and related accounts | 19 920.00 | 18 505.00 | | 19 920.00 |
DY Tax and social security liabilities | 81 352.00 | 61 393.00 | | 81 352.00 |
EC TOTAL (IV) | 640 334.00 | 124 472.00 | | 640 334.00 |
EE Grand total (I to V) | 3 483 910.00 | 3 037 056.00 | | 3 483 910.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 502 183.00 | | 502 183.00 | 502 183.00 |
FJ Net sales | 502 183.00 | | 502 183.00 | 502 183.00 |
FO Operating subsidies | | | 5 917.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 508 103.00 | |
FW Other purchases and external expenses | | | 123 065.00 | |
FX Taxes, duties, and similar payments | | | 15 290.00 | |
FY Salaries and Wages | | | 206 978.00 | |
FZ Social Security Contributions | | | 84 430.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 591.00 | |
GE Other Expenses | | | 9 255.00 | |
GF Total Operating Expenses (II) | | | 445 608.00 | |
GG - OPERATING RESULT (I - II) | | | 62 495.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 52 067.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 52 069.00 | |
GR Interest and similar expenses | | | 3 147.00 | |
GU Total financial expenses (VI) | | | 3 147.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 48 921.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 111 417.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 12 425.00 | 10 165.00 | | 12 425.00 |
HL TOTAL REVENUE (I + III + V + VII) | 560 172.00 | 657 398.00 | | 560 172.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 461 181.00 | 466 434.00 | | 461 181.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 98 992.00 | 190 964.00 | | 98 992.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 136 745.00 | 6 591.00 | | 136 745.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 136 745.00 | 6 591.00 | | 136 745.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 15 450.00 | | | 15 450.00 |
7C Grand total | 15 450.00 | | | 15 450.00 |
| |
| 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 | 162 373.00 | 162 373.00 | | 162 373.00 |
8B Suppliers and Related Accounts | 19 920.00 | 19 920.00 | | 19 920.00 |
8D Social Security and Other Social Organizations | 81 351.00 | 81 351.00 | | 81 351.00 |
VG Loans with a maturity of up to one year at origin | 376 690.00 | 129 799.00 | 118 786.00 | 376 690.00 |
VS Prepaid expenses | 162 046.00 | 162 046.00 | | 162 046.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 162 046.00 | 162 046.00 | | 162 046.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 640 334.00 | 393 443.00 | 118 786.00 | 640 334.00 |
