| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 21 150.00 | | 21 150.00 | 21 150.00 |
AN Land | 242 000.00 | | 242 000.00 | 242 000.00 |
AP Buildings | 680 000.00 | 461 928.00 | 218 072.00 | 680 000.00 |
AR Technical installations, industrial equipment and tools | 26 385.00 | 9 379.00 | 17 006.00 | 26 385.00 |
AT Other tangible assets | 38 593.00 | 9 998.00 | 28 594.00 | 38 593.00 |
BB Receivables related to investments | 759 598.00 | | 759 598.00 | 759 598.00 |
BJ TOTAL (I) | 4 105 582.00 | 510 345.00 | 3 595 237.00 | 4 105 582.00 |
BV Advances and down payments on orders | 1 329.00 | | 1 329.00 | 1 329.00 |
BX Customers and related accounts | 35 577.00 | | 35 577.00 | 35 577.00 |
BZ Other receivables | 1 793 140.00 | | 1 793 140.00 | 1 793 140.00 |
CF Cash and cash equivalents | 22 303.00 | | 22 303.00 | 22 303.00 |
CH Prepaid expenses | 2 742.00 | | 2 742.00 | 2 742.00 |
CJ TOTAL (II) | 1 855 092.00 | | 1 855 092.00 | 1 855 092.00 |
CO Grand total (0 to V) | 5 960 673.00 | 510 345.00 | 5 450 328.00 | 5 960 673.00 |
CU Other investments | 2 337 856.00 | 29 040.00 | 2 308 816.00 | 2 337 856.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 112 166.00 | 112 166.00 | | 112 166.00 |
DB Share, merger, contribution premiums, etc. | 2 249 718.00 | 2 249 718.00 | | 2 249 718.00 |
DD Legal reserve (1) | 11 217.00 | 11 217.00 | | 11 217.00 |
DG Other reserves | 957 418.00 | 698 684.00 | | 957 418.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 690.00 | 258 734.00 | | 27 690.00 |
DL TOTAL (I) | 3 358 209.00 | 3 330 519.00 | | 3 358 209.00 |
DU Loans and Debts from Credit Institutions (3) | 229.00 | 131.00 | | 229.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 039 225.00 | 1 848 140.00 | | 2 039 225.00 |
DX Trade payables and related accounts | 11 452.00 | 6 900.00 | | 11 452.00 |
DY Tax and social security liabilities | 32 445.00 | 37 060.00 | | 32 445.00 |
DZ Fixed asset liabilities and related accounts | | 953.00 | | |
EB Prepaid income (2) | 8 769.00 | 8 733.00 | | 8 769.00 |
EC TOTAL (IV) | 2 092 119.00 | 1 901 917.00 | | 2 092 119.00 |
EE Grand total (I to V) | 5 450 328.00 | 5 232 436.00 | | 5 450 328.00 |
EG Accrued income and payables due within one year | 2 092 119.00 | 1 901 917.00 | | 2 092 119.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 229.00 | 131.00 | | 229.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 321 831.00 | | 321 831.00 | 321 831.00 |
FJ Net sales | 321 831.00 | | 321 831.00 | 321 831.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 136.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 322 969.00 | |
FU Purchases of raw materials and other supplies | | | -60.00 | |
FW Other purchases and external expenses | | | 111 475.00 | |
FX Taxes, duties, and similar payments | | | 14 827.00 | |
FY Salaries and Wages | | | 81 874.00 | |
FZ Social Security Contributions | | | 41 393.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 40 634.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 290 151.00 | |
GG - OPERATING RESULT (I - II) | | | 32 818.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 22 505.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 22 505.00 | |
GR Interest and similar expenses | | | 30 741.00 | |
GU Total financial expenses (VI) | | | 30 741.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 236.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 582.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | 4 762.00 | | 1.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HB Exceptional income from capital transactions | 8 333.00 | | | 8 333.00 |
HD Total exceptional income (VII) | 8 333.00 | | | 8 333.00 |
HF Exceptional expenses on capital transactions | 338.00 | | | 338.00 |
HH Total exceptional expenses (VIII) | 338.00 | | | 338.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 995.00 | | | 7 995.00 |
HK Income tax | 4 887.00 | 4 745.00 | | 4 887.00 |
HL TOTAL REVENUE (I + III + V + VII) | 353 807.00 | 582 617.00 | | 353 807.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 326 117.00 | 323 883.00 | | 326 117.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 690.00 | 258 734.00 | | 27 690.00 |
HP References: Equipment leasing | 37 804.00 | 31 449.00 | | 37 804.00 |
| |
| 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 | 4 047 010.00 | | 63 531.00 | 4 047 010.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 097 454.00 | |
I4 DECREASES Grand Total | | 4 960.00 | 4 105 582.00 | |
IO DECREASES Total including other intangible assets | | | 21 150.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 960.00 | 986 978.00 | |
KD ACQUISITIONS Total including other intangible assets | 21 150.00 | | | 21 150.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 957 587.00 | | 34 351.00 | 957 587.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 068 273.00 | | 29 181.00 | 3 068 273.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 445 293.00 | 40 634.00 | 4 622.00 | 445 293.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 445 293.00 | 40 634.00 | 4 622.00 | 445 293.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 29 040.00 | | | 29 040.00 |
7C Grand total | 29 040.00 | | | 29 040.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 17 537.00 | 17 537.00 | | 17 537.00 |
8B Suppliers and Related Accounts | 11 452.00 | 11 452.00 | | 11 452.00 |
8C Staff and Related Accounts | 11 441.00 | 11 441.00 | | 11 441.00 |
8D Social Security and Other Social Organizations | 8 917.00 | 8 917.00 | | 8 917.00 |
8E Income Taxes | 143.00 | 143.00 | | 143.00 |
8L Deferred income | 8 769.00 | 8 769.00 | | 8 769.00 |
UL Receivables related to investments | 759 598.00 | | 759 598.00 | 759 598.00 |
UX Other trade receivables | 35 577.00 | 35 577.00 | | 35 577.00 |
VB VAT | 1 709.00 | 1 709.00 | | 1 709.00 |
VC Group and associates | 1 791 431.00 | 1 791 431.00 | | 1 791 431.00 |
VG Loans with a maturity of up to one year at origin | 229.00 | 229.00 | | 229.00 |
VI Group and Associates | 2 021 688.00 | 2 021 688.00 | | 2 021 688.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 740.00 | 1 740.00 | | 1 740.00 |
VS Prepaid expenses | 2 742.00 | 2 742.00 | | 2 742.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 591 058.00 | 1 831 460.00 | 759 598.00 | 2 591 058.00 |
VW VAT | 10 204.00 | 10 204.00 | | 10 204.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 092 119.00 | 2 092 119.00 | | 2 092 119.00 |
| |
| 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 | 13 970.00 | 12 216.00 | | 13 970.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 108.00 | 8 475.00 | | 7 108.00 |
ST Other accounts | 89 040.00 | 97 840.00 | | 89 040.00 |
XQ Rental, rental and co-ownership charges | 11 966.00 | 11 854.00 | | 11 966.00 |
YQ Equipment leasing commitment | 66 315.00 | 15 646.00 | | 66 315.00 |
YT Subcontracting | 3 361.00 | 2 428.00 | | 3 361.00 |
YW Business tax | 857.00 | 524.00 | | 857.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 14 827.00 | 12 740.00 | | 14 827.00 |
YY Amount of VAT collected | 67 040.00 | 61 366.00 | | 67 040.00 |
YZ Total deductible VAT on goods and services | 15 989.00 | 16 022.00 | | 15 989.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 111 475.00 | 120 597.00 | | 111 475.00 |
| |
| 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 | 3.00 | | | 3.00 |
