| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 310 000.00 | | 310 000.00 | 310 000.00 |
AP Buildings | 1 243 658.00 | 488 593.00 | 755 065.00 | 1 243 658.00 |
BB Receivables related to investments | 55.00 | | 55.00 | 55.00 |
BF Loans | 19 049.00 | 19 049.00 | | 19 049.00 |
BJ TOTAL (I) | 1 581 454.00 | 516 181.00 | 1 065 273.00 | 1 581 454.00 |
BX Customers and related accounts | 304 304.00 | | 304 304.00 | 304 304.00 |
BZ Other receivables | 4 198 684.00 | | 4 198 684.00 | 4 198 684.00 |
CF Cash and cash equivalents | 146.00 | | 146.00 | 146.00 |
CJ TOTAL (II) | 4 503 135.00 | | 4 503 135.00 | 4 503 135.00 |
CO Grand total (0 to V) | 6 084 590.00 | 516 181.00 | 5 568 409.00 | 6 084 590.00 |
CP Shares due in less than one year | 55.00 | | | 55.00 |
CU Other investments | 8 690.00 | 8 538.00 | 152.00 | 8 690.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 42 685.00 | 42 685.00 | | 42 685.00 |
DB Share, merger, contribution premiums, etc. | 507 777.00 | 507 777.00 | | 507 777.00 |
DC Revaluation differences | 1 160 000.00 | 1 160 000.00 | | 1 160 000.00 |
DD Legal reserve (1) | 4 268.00 | 4 268.00 | | 4 268.00 |
DG Other reserves | 6 593.00 | 6 593.00 | | 6 593.00 |
DH Retained earnings | 3 118 689.00 | 2 958 101.00 | | 3 118 689.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 346 042.00 | 160 588.00 | | 346 042.00 |
DL TOTAL (I) | 5 186 057.00 | 4 840 015.00 | | 5 186 057.00 |
DV Miscellaneous Loans and Financial Debts (4) | 152 643.00 | 152 990.00 | | 152 643.00 |
DX Trade payables and related accounts | 54.00 | 1 747.00 | | 54.00 |
DY Tax and social security liabilities | 57 843.00 | 31 874.00 | | 57 843.00 |
EA Other liabilities | 132 591.00 | 70 278.00 | | 132 591.00 |
EB Prepaid income (2) | 39 217.00 | 38 245.00 | | 39 217.00 |
EC TOTAL (IV) | 382 351.00 | 295 135.00 | | 382 351.00 |
EE Grand total (I to V) | 5 568 409.00 | 5 135 151.00 | | 5 568 409.00 |
EG Accrued income and payables due within one year | 229 708.00 | 186 134.00 | | 229 708.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 437 029.00 | | 437 029.00 | 437 029.00 |
FJ Net sales | 437 029.00 | | 437 029.00 | 437 029.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 109 001.00 | |
FR Total operating income (I) | | | 546 030.00 | |
FW Other purchases and external expenses | | | 37 470.00 | |
FX Taxes, duties, and similar payments | | | 18 477.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 23 348.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 79 296.00 | |
GG - OPERATING RESULT (I - II) | | | 466 733.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 55.00 | |
GL Other interest and similar income | | | 4 015.00 | |
GP Total financial income (V) | | | 4 071.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 071.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 470 805.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 124 763.00 | 62 450.00 | | 124 763.00 |
HL TOTAL REVENUE (I + III + V + VII) | 550 102.00 | 399 978.00 | | 550 102.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 204 059.00 | 239 390.00 | | 204 059.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 346 042.00 | 160 588.00 | | 346 042.00 |
| |
| 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 | 1 581 422.00 | | 55.00 | 1 581 422.00 |
I3 DECREASES Total Financial Fixed Assets | | 23.00 | 27 796.00 | |
I4 DECREASES Grand Total | | 23.00 | 1 581 454.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 553 658.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 553 658.00 | | | 1 553 658.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 27 763.00 | | 55.00 | 27 763.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 465 244.00 | 23 348.00 | | 465 244.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 465 244.00 | 23 348.00 | | 465 244.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 19 049.00 | | | 19 049.00 |
6T Receivables | 109 001.00 | | 109 001.00 | 109 001.00 |
7B Total provisions for depreciation | 136 589.00 | | 109 001.00 | 136 589.00 |
7C Grand total | 136 589.00 | | 109 001.00 | 136 589.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | | 109 001.00 | |
| |
| 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 | 152 643.00 | | | 152 643.00 |
8B Suppliers and Related Accounts | 54.00 | 54.00 | | 54.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 828.00 | 7 828.00 | | 7 828.00 |
8L Deferred income | 39 217.00 | 39 217.00 | | 39 217.00 |
UL Receivables related to investments | 55.00 | 55.00 | | 55.00 |
UP Loans | 19 049.00 | | 19 049.00 | 19 049.00 |
UX Other trade receivables | 304 304.00 | 304 304.00 | | 304 304.00 |
VB VAT | 4 357.00 | 4 357.00 | | 4 357.00 |
VC Group and associates | 4 194 326.00 | 4 194 326.00 | | 4 194 326.00 |
VI Group and Associates | 124 763.00 | 124 763.00 | | 124 763.00 |
VQ Other Taxes, Duties, and Similar Debts | 238.00 | 238.00 | | 238.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 522 094.00 | 4 503 044.00 | 19 049.00 | 4 522 094.00 |
VW VAT | 57 605.00 | 57 605.00 | | 57 605.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 382 351.00 | 229 708.00 | | 382 351.00 |
| |
| 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 | 8 224.00 | 8 130.00 | | 8 224.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 471.00 | 3 456.00 | | 4 471.00 |
ST Other accounts | 3 111.00 | 3 209.00 | | 3 111.00 |
XQ Rental, rental and co-ownership charges | 29 886.00 | 29 339.00 | | 29 886.00 |
YW Business tax | 10 253.00 | 453.00 | | 10 253.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 18 477.00 | 8 583.00 | | 18 477.00 |
YY Amount of VAT collected | 72 916.00 | 54 314.00 | | 72 916.00 |
YZ Total deductible VAT on goods and services | 2 877.00 | 2 810.00 | | 2 877.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 37 470.00 | 36 006.00 | | 37 470.00 |
