| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 33 998.00 | 7 800.00 | 26 197.00 | 33 998.00 |
BJ TOTAL (I) | 3 190 614.00 | 7 800.00 | 3 182 813.00 | 3 190 614.00 |
BX Customers and related accounts | 27 838.00 | | 27 838.00 | 27 838.00 |
BZ Other receivables | 43 737.00 | | 43 737.00 | 43 737.00 |
CF Cash and cash equivalents | 121 375.00 | | 121 375.00 | 121 375.00 |
CH Prepaid expenses | 5 133.00 | | 5 133.00 | 5 133.00 |
CJ TOTAL (II) | 198 083.00 | | 198 083.00 | 198 083.00 |
CO Grand total (0 to V) | 3 388 697.00 | 7 800.00 | 3 380 897.00 | 3 388 697.00 |
CR Shares due in more than one year | 41 442.00 | | | 41 442.00 |
CU Other investments | 3 156 616.00 | | 3 156 616.00 | 3 156 616.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 227 280.00 | 1 227 280.00 | | 1 227 280.00 |
DB Share, merger, contribution premiums, etc. | 1 195 908.00 | 1 195 908.00 | | 1 195 908.00 |
DD Legal reserve (1) | 122 728.00 | 122 728.00 | | 122 728.00 |
DG Other reserves | 529 000.00 | | | 529 000.00 |
DH Retained earnings | 670.00 | 519 434.00 | | 670.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 102 800.00 | 71 600.00 | | 102 800.00 |
DK Regulated provisions | 19 555.00 | 19 555.00 | | 19 555.00 |
DL TOTAL (I) | 3 197 940.00 | 3 156 504.00 | | 3 197 940.00 |
DU Loans and Debts from Credit Institutions (3) | 84 096.00 | 101 018.00 | | 84 096.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 814.00 | 2 791.00 | | 2 814.00 |
DX Trade payables and related accounts | 15 193.00 | 33 419.00 | | 15 193.00 |
DY Tax and social security liabilities | 70 621.00 | 98 014.00 | | 70 621.00 |
EA Other liabilities | 10 233.00 | | | 10 233.00 |
EC TOTAL (IV) | 182 957.00 | 235 243.00 | | 182 957.00 |
EE Grand total (I to V) | 3 380 897.00 | 3 391 747.00 | | 3 380 897.00 |
EG Accrued income and payables due within one year | 113 183.00 | 148 524.00 | | 113 183.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 87.00 | 228.00 | | 87.00 |
EI Including equity loans | 2 814.00 | | | 2 814.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 643 853.00 | | 643 853.00 | 643 853.00 |
FJ Net sales | 643 853.00 | | 643 853.00 | 643 853.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 419.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 653 277.00 | |
FW Other purchases and external expenses | | | 78 122.00 | |
FX Taxes, duties, and similar payments | | | 3 755.00 | |
FY Salaries and Wages | | | 278 517.00 | |
FZ Social Security Contributions | | | 134 555.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 411.00 | |
GE Other Expenses | | | 162.00 | |
GF Total Operating Expenses (II) | | | 498 522.00 | |
GG - OPERATING RESULT (I - II) | | | 154 755.00 | |
GR Interest and similar expenses | | | 1 123.00 | |
GU Total financial expenses (VI) | | | 1 123.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 123.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 153 633.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 11 824.00 | | | 11 824.00 |
HH Total exceptional expenses (VIII) | 11 824.00 | | | 11 824.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -11 824.00 | | | -11 824.00 |
HK Income tax | 39 009.00 | 28 335.00 | | 39 009.00 |
HL TOTAL REVENUE (I + III + V + VII) | 653 277.00 | 647 081.00 | | 653 277.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 550 478.00 | 575 482.00 | | 550 478.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 102 800.00 | 71 600.00 | | 102 800.00 |
| |
| 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 | 3 188 576.00 | | 2 038.00 | 3 188 576.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 156 616.00 | |
I4 DECREASES Grand Total | | | 3 190 614.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 33 998.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 31 960.00 | | 2 038.00 | 31 960.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 156 616.00 | | | 3 156 616.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 390.00 | 3 411.00 | | 4 390.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 390.00 | 3 411.00 | | 4 390.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 19 555.00 | | | 19 555.00 |
7C Grand total | 19 555.00 | | | 19 555.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 15 193.00 | 15 193.00 | | 15 193.00 |
8C Staff and Related Accounts | 4 324.00 | 4 324.00 | | 4 324.00 |
8D Social Security and Other Social Organizations | 35 087.00 | 35 087.00 | | 35 087.00 |
8E Income Taxes | 11 885.00 | 11 885.00 | | 11 885.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 233.00 | 10 233.00 | | 10 233.00 |
UX Other trade receivables | 27 838.00 | 27 838.00 | | 27 838.00 |
VB VAT | 1 512.00 | 1 512.00 | | 1 512.00 |
VC Group and associates | 41 442.00 | | 41 442.00 | 41 442.00 |
VG Loans with a maturity of up to one year at origin | 87.00 | 87.00 | | 87.00 |
VH Loans with a maturity of more than one year at origin | 84 009.00 | 17 049.00 | 66 960.00 | 84 009.00 |
VI Group and Associates | 2 814.00 | | | 2 814.00 |
VK Loans repaid during the year | 16 765.00 | | | 16 765.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 507.00 | 6 507.00 | | 6 507.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 783.00 | 783.00 | | 783.00 |
VS Prepaid expenses | 5 133.00 | 5 133.00 | | 5 133.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 76 708.00 | 35 266.00 | 41 442.00 | 76 708.00 |
VW VAT | 12 818.00 | 12 818.00 | | 12 818.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 182 957.00 | 113 183.00 | 66 960.00 | 182 957.00 |
