| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 652 000.00 | | 652 000.00 | 652 000.00 |
BZ Other receivables | 87 528.00 | | 87 528.00 | 87 528.00 |
CF Cash and cash equivalents | 23 381.00 | | 23 381.00 | 23 381.00 |
CJ TOTAL (II) | 110 909.00 | | 110 909.00 | 110 909.00 |
CO Grand total (0 to V) | 762 909.00 | | 762 909.00 | 762 909.00 |
CU Other investments | 652 000.00 | | 652 000.00 | 652 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 128 000.00 | | | 128 000.00 |
DD Legal reserve (1) | 12 800.00 | | | 12 800.00 |
DG Other reserves | 222 440.00 | | | 222 440.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 79 548.00 | | | 79 548.00 |
DL TOTAL (I) | 442 787.00 | | | 442 787.00 |
DU Loans and Debts from Credit Institutions (3) | 274 389.00 | | | 274 389.00 |
DV Miscellaneous Loans and Financial Debts (4) | 33 000.00 | | | 33 000.00 |
DY Tax and social security liabilities | 8 932.00 | | | 8 932.00 |
EA Other liabilities | 3 800.00 | | | 3 800.00 |
EC TOTAL (IV) | 320 122.00 | | | 320 122.00 |
EE Grand total (I to V) | 762 909.00 | | | 762 909.00 |
EG Accrued income and payables due within one year | 124 589.00 | | | 124 589.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 84 000.00 | | 84 000.00 | 84 000.00 |
FJ Net sales | 84 000.00 | | 84 000.00 | 84 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 546.00 | |
FR Total operating income (I) | | | 84 546.00 | |
FW Other purchases and external expenses | | | 6 992.00 | |
FX Taxes, duties, and similar payments | | | 2 218.00 | |
FY Salaries and Wages | | | 39 763.00 | |
FZ Social Security Contributions | | | 8 095.00 | |
GF Total Operating Expenses (II) | | | 57 069.00 | |
GG - OPERATING RESULT (I - II) | | | 27 477.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 64 000.00 | |
GP Total financial income (V) | | | 64 000.00 | |
GR Interest and similar expenses | | | 11 929.00 | |
GU Total financial expenses (VI) | | | 11 929.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 52 071.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 79 548.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 148 546.00 | | | 148 546.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 68 998.00 | | | 68 998.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 79 548.00 | | | 79 548.00 |
| |
| 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 | 652 000.00 | | | 652 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 652 000.00 | | | 652 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 3 697.00 | 3 697.00 | | 3 697.00 |
8D Social Security and Other Social Organizations | 3 410.00 | 3 410.00 | | 3 410.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 800.00 | 3 800.00 | | 3 800.00 |
VB VAT | 1.00 | | | 1.00 |
VH Loans with a maturity of more than one year at origin | 274 389.00 | 78 856.00 | 177 408.00 | 274 389.00 |
VI Group and Associates | 33 000.00 | 33 000.00 | | 33 000.00 |
VK Loans repaid during the year | 75 734.00 | | | 75 734.00 |
VM Income taxes | 1 009.00 | | | 1 009.00 |
VP Miscellaneous | 518.00 | | | 518.00 |
VQ Other Taxes, Duties, and Similar Debts | 316.00 | 316.00 | | 316.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 86 000.00 | | | 86 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 87 528.00 | 87 528.00 | | 87 528.00 |
VW VAT | 1 509.00 | 1 509.00 | | 1 509.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 320 122.00 | 124 589.00 | 177 408.00 | 320 122.00 |
| |
| 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 | 1 588.00 | | | 1 588.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 313.00 | | | 4 313.00 |
ST Other accounts | 2 679.00 | | | 2 679.00 |
YP Average staff number | 1.00 | | | 1.00 |
YW Business tax | 630.00 | | | 630.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 218.00 | | | 2 218.00 |
YY Amount of VAT collected | 16 800.00 | | | 16 800.00 |
YZ Total deductible VAT on goods and services | 947.00 | | | 947.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 992.00 | | | 6 992.00 |
