| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 431 000.00 | | 431 000.00 | 431 000.00 |
BD Other fixed assets | 50 121.00 | | 50 121.00 | 50 121.00 |
BJ TOTAL (I) | 491 321.00 | | 491 321.00 | 491 321.00 |
BX Customers and related accounts | 69 000.00 | | 69 000.00 | 69 000.00 |
BZ Other receivables | 23 901.00 | | 23 901.00 | 23 901.00 |
CD Marketable securities | 322 707.00 | | 322 707.00 | 322 707.00 |
CF Cash and cash equivalents | 25 291.00 | | 25 291.00 | 25 291.00 |
CH Prepaid expenses | 3 611.00 | | 3 611.00 | 3 611.00 |
CJ TOTAL (II) | 444 510.00 | | 444 510.00 | 444 510.00 |
CO Grand total (0 to V) | 935 830.00 | | 935 830.00 | 935 830.00 |
CU Other investments | 10 200.00 | | 10 200.00 | 10 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 820 349.00 | | | 820 349.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 793.00 | | | 16 793.00 |
DL TOTAL (I) | 838 242.00 | | | 838 242.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 101.00 | | | 2 101.00 |
DX Trade payables and related accounts | 4 768.00 | | | 4 768.00 |
DY Tax and social security liabilities | 89 120.00 | | | 89 120.00 |
EA Other liabilities | 1 600.00 | | | 1 600.00 |
EC TOTAL (IV) | 97 589.00 | | | 97 589.00 |
EE Grand total (I to V) | 935 830.00 | | | 935 830.00 |
EG Accrued income and payables due within one year | 97 589.00 | | | 97 589.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 209 858.00 | | 209 858.00 | 209 858.00 |
FJ Net sales | 209 858.00 | | 209 858.00 | 209 858.00 |
FR Total operating income (I) | | | 209 858.00 | |
FW Other purchases and external expenses | | | 20 155.00 | |
FX Taxes, duties, and similar payments | | | 442.00 | |
FY Salaries and Wages | | | 126 000.00 | |
FZ Social Security Contributions | | | 65 461.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 212 058.00 | |
GG - OPERATING RESULT (I - II) | | | -2 200.00 | |
GL Other interest and similar income | | | 1 609.00 | |
GP Total financial income (V) | | | 1 609.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 609.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -591.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 20 584.00 | | | 20 584.00 |
HD Total exceptional income (VII) | 20 584.00 | | | 20 584.00 |
HE Exceptional expenses on management operations | 659.00 | | | 659.00 |
HH Total exceptional expenses (VIII) | 659.00 | | | 659.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 19 925.00 | | | 19 925.00 |
HK Income tax | 2 541.00 | | | 2 541.00 |
HL TOTAL REVENUE (I + III + V + VII) | 232 051.00 | | | 232 051.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 215 258.00 | | | 215 258.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 793.00 | | | 16 793.00 |
| |
| 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 | 441 200.00 | | 50 121.00 | 441 200.00 |
I3 DECREASES Total Financial Fixed Assets | | | 491 321.00 | |
I4 DECREASES Grand Total | | | 491 321.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1.00 | | | 1.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 441 200.00 | | 50 121.00 | 441 200.00 |
| |
| 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 | 4 768.00 | 4 768.00 | | 4 768.00 |
8D Social Security and Other Social Organizations | 79 675.00 | 79 675.00 | | 79 675.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 600.00 | 1 600.00 | | 1 600.00 |
UL Receivables related to investments | 431 000.00 | | | 431 000.00 |
UX Other trade receivables | 69 000.00 | | | 69 000.00 |
VB VAT | 718.00 | | | 718.00 |
VI Group and Associates | 2 101.00 | 2 101.00 | | 2 101.00 |
VM Income taxes | 22 811.00 | | | 22 811.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 371.00 | | | 371.00 |
VS Prepaid expenses | 3 611.00 | | | 3 611.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 527 512.00 | 96 512.00 | 431 000.00 | 527 512.00 |
VW VAT | 9 445.00 | 9 445.00 | | 9 445.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 97 589.00 | 97 589.00 | | 97 589.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 233.00 | | | 3 233.00 |
ST Other accounts | 12 322.00 | | | 12 322.00 |
XQ Rental, rental and co-ownership charges | 4 600.00 | | | 4 600.00 |
YW Business tax | 442.00 | | | 442.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 442.00 | | | 442.00 |
YY Amount of VAT collected | 41 971.00 | | | 41 971.00 |
YZ Total deductible VAT on goods and services | 2 146.00 | | | 2 146.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 20 155.00 | | | 20 155.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
