| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 388.00 | 1 388.00 | | 1 388.00 |
AN Land | 34 000.00 | | 34 000.00 | 34 000.00 |
AP Buildings | 329 298.00 | 197 406.00 | 131 891.00 | 329 298.00 |
AT Other tangible assets | 3 621.00 | 2 584.00 | 1 037.00 | 3 621.00 |
BD Other fixed assets | 8 329.00 | | 8 329.00 | 8 329.00 |
BJ TOTAL (I) | 531 259.00 | 201 379.00 | 329 880.00 | 531 259.00 |
BZ Other receivables | 524 482.00 | | 524 482.00 | 524 482.00 |
CF Cash and cash equivalents | 15 980.00 | | 15 980.00 | 15 980.00 |
CH Prepaid expenses | 1 511.00 | | 1 511.00 | 1 511.00 |
CJ TOTAL (II) | 541 973.00 | | 541 973.00 | 541 973.00 |
CO Grand total (0 to V) | 1 073 232.00 | 201 379.00 | 871 854.00 | 1 073 232.00 |
CU Other investments | 154 623.00 | | 154 623.00 | 154 623.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 145.00 | 11 145.00 | | 11 145.00 |
DD Legal reserve (1) | 1 115.00 | 1 115.00 | | 1 115.00 |
DH Retained earnings | -4 583.00 | -6 384.00 | | -4 583.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 986.00 | 1 801.00 | | -3 986.00 |
DL TOTAL (I) | 3 690.00 | 7 677.00 | | 3 690.00 |
DU Loans and Debts from Credit Institutions (3) | 126 472.00 | 147 470.00 | | 126 472.00 |
DV Miscellaneous Loans and Financial Debts (4) | 650 952.00 | 563 791.00 | | 650 952.00 |
DX Trade payables and related accounts | 659.00 | 17 551.00 | | 659.00 |
DY Tax and social security liabilities | 88 261.00 | 52 601.00 | | 88 261.00 |
EA Other liabilities | 1 819.00 | 9 810.00 | | 1 819.00 |
EC TOTAL (IV) | 868 163.00 | 791 223.00 | | 868 163.00 |
EE Grand total (I to V) | 871 854.00 | 798 900.00 | | 871 854.00 |
EG Accrued income and payables due within one year | 763 478.00 | 664 845.00 | | 763 478.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 94.00 | 248.00 | | 94.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 193 239.00 | | 193 239.00 | 193 239.00 |
FJ Net sales | 193 239.00 | | 193 239.00 | 193 239.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 55 753.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 249 001.00 | |
FW Other purchases and external expenses | | | 60 245.00 | |
FX Taxes, duties, and similar payments | | | 6 430.00 | |
FY Salaries and Wages | | | 132 222.00 | |
FZ Social Security Contributions | | | 119 367.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 452.00 | |
GE Other Expenses | | | 115.00 | |
GF Total Operating Expenses (II) | | | 326 831.00 | |
GG - OPERATING RESULT (I - II) | | | -77 831.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 80 691.00 | |
GL Other interest and similar income | | | 4 445.00 | |
GP Total financial income (V) | | | 85 136.00 | |
GR Interest and similar expenses | | | 11 400.00 | |
GU Total financial expenses (VI) | | | 11 400.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 73 736.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 095.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | 40 963.00 | | 1.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HB Exceptional income from capital transactions | 108.00 | | | 108.00 |
HD Total exceptional income (VII) | 108.00 | | | 108.00 |
HF Exceptional expenses on capital transactions | | 18 000.00 | | |
HH Total exceptional expenses (VIII) | | 18 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 108.00 | -18 000.00 | | 108.00 |
HL TOTAL REVENUE (I + III + V + VII) | 334 245.00 | 297 636.00 | | 334 245.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 338 231.00 | 295 835.00 | | 338 231.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 986.00 | 1 801.00 | | -3 986.00 |
| |
| 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 | 531 259.00 | | | 531 259.00 |
I3 DECREASES Total Financial Fixed Assets | | | 162 952.00 | |
I4 DECREASES Grand Total | | | 531 259.00 | |
IO DECREASES Total including other intangible assets | | | 1 388.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 366 919.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 388.00 | | | 1 388.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 366 919.00 | | | 366 919.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 162 952.00 | | | 162 952.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 192 926.00 | 8 452.00 | | 192 926.00 |
PE DEPRECIATION Total including other intangible assets | 1 388.00 | | | 1 388.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 191 538.00 | 8 452.00 | | 191 538.00 |
| |
| 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 | 1 050.00 | 1 050.00 | | 1 050.00 |
8B Suppliers and Related Accounts | 659.00 | 659.00 | | 659.00 |
8C Staff and Related Accounts | 69 455.00 | 69 455.00 | | 69 455.00 |
8D Social Security and Other Social Organizations | 11 209.00 | 11 209.00 | | 11 209.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 819.00 | 1 819.00 | | 1 819.00 |
VB VAT | 82.00 | 82.00 | | 82.00 |
VC Group and associates | 520 104.00 | 520 104.00 | | 520 104.00 |
VG Loans with a maturity of up to one year at origin | 94.00 | 94.00 | | 94.00 |
VH Loans with a maturity of more than one year at origin | 126 378.00 | 21 693.00 | 95 977.00 | 126 378.00 |
VI Group and Associates | 649 902.00 | 649 902.00 | | 649 902.00 |
VK Loans repaid during the year | 20 844.00 | | | 20 844.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 849.00 | 4 849.00 | | 4 849.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 297.00 | 4 297.00 | | 4 297.00 |
VS Prepaid expenses | 1 511.00 | 1 511.00 | | 1 511.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 525 993.00 | 525 993.00 | | 525 993.00 |
VW VAT | 2 748.00 | 2 748.00 | | 2 748.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 868 163.00 | 763 478.00 | 95 977.00 | 868 163.00 |
| |
| 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 | 5 209.00 | 4 247.00 | | 5 209.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 12 411.00 | 11 611.00 | | 12 411.00 |
ST Other accounts | 29 968.00 | 27 597.00 | | 29 968.00 |
XQ Rental, rental and co-ownership charges | 17 866.00 | 14 737.00 | | 17 866.00 |
YW Business tax | 1 221.00 | 1 234.00 | | 1 221.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 430.00 | 5 481.00 | | 6 430.00 |
YY Amount of VAT collected | 35 918.00 | 36 504.00 | | 35 918.00 |
YZ Total deductible VAT on goods and services | 6 611.00 | 3 346.00 | | 6 611.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 60 245.00 | 53 944.00 | | 60 245.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
