| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 237 363.00 | 231 524.00 | 5 839.00 | 237 363.00 |
AP Buildings | 782 472.00 | 782 472.00 | | 782 472.00 |
BJ TOTAL (I) | 1 019 851.00 | 1 013 996.00 | 5 854.00 | 1 019 851.00 |
BX Customers and related accounts | 567 635.00 | | 567 635.00 | 567 635.00 |
BZ Other receivables | 554 045.00 | | 554 045.00 | 554 045.00 |
CH Prepaid expenses | 9 258.00 | | 9 258.00 | 9 258.00 |
CJ TOTAL (II) | 1 130 939.00 | | 1 130 939.00 | 1 130 939.00 |
CO Grand total (0 to V) | 2 150 790.00 | 1 013 996.00 | 1 136 793.00 | 2 150 790.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | | | 38 112.00 |
DD Legal reserve (1) | 3 812.00 | | | 3 812.00 |
DH Retained earnings | 821 573.00 | | | 821 573.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 195 217.00 | | | 195 217.00 |
DL TOTAL (I) | 1 058 714.00 | | | 1 058 714.00 |
DY Tax and social security liabilities | 7 673.00 | | | 7 673.00 |
EA Other liabilities | 70 406.00 | | | 70 406.00 |
EC TOTAL (IV) | 78 079.00 | | | 78 079.00 |
EE Grand total (I to V) | 1 136 793.00 | | | 1 136 793.00 |
EG Accrued income and payables due within one year | 78 079.00 | | | 78 079.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 311 819.00 | | 311 819.00 | 311 819.00 |
FJ Net sales | 311 819.00 | | 311 819.00 | 311 819.00 |
FR Total operating income (I) | | | 311 819.00 | |
FW Other purchases and external expenses | | | 10 605.00 | |
FX Taxes, duties, and similar payments | | | 35 300.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 45 905.00 | |
GG - OPERATING RESULT (I - II) | | | 265 914.00 | |
GH Attributed profit or transferred loss (III) | | | 298.00 | |
GL Other interest and similar income | | | 1 420.00 | |
GP Total financial income (V) | | | 1 420.00 | |
GR Interest and similar expenses | | | 2 009.00 | |
GU Total financial expenses (VI) | | | 2 009.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -589.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 265 623.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 70 406.00 | | | 70 406.00 |
HL TOTAL REVENUE (I + III + V + VII) | 313 537.00 | | | 313 537.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 118 320.00 | | | 118 320.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 195 217.00 | | | 195 217.00 |
| |
| 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 | 1 019 851.00 | | | 1 019 851.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 1 019 851.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 019 835.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 019 835.00 | | | 1 019 835.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 013 996.00 | | | 1 013 996.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 013 996.00 | | | 1 013 996.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 567 635.00 | | | 567 635.00 |
VC Group and associates | 554 045.00 | | | 554 045.00 |
VI Group and Associates | 70 406.00 | 70 406.00 | | 70 406.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 673.00 | 7 673.00 | | 7 673.00 |
VS Prepaid expenses | 9 258.00 | | | 9 258.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 130 939.00 | 1 130 939.00 | | 1 130 939.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 78 079.00 | 78 079.00 | | 78 079.00 |
| |
| 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 | 34 502.00 | | | 34 502.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 399.00 | | | 1 399.00 |
ST Other accounts | 9 206.00 | | | 9 206.00 |
YW Business tax | 798.00 | | | 798.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 35 300.00 | | | 35 300.00 |
ZE Dividends | 150 920.00 | | | 150 920.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 10 605.00 | | | 10 605.00 |
