| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 10 000.00 | 5 214.00 | 4 786.00 | 10 000.00 |
BH Other financial assets | 6 022.00 | | 6 022.00 | 6 022.00 |
BJ TOTAL (I) | 168 940.00 | 5 214.00 | 163 726.00 | 168 940.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 292 368.00 | | 292 368.00 | 292 368.00 |
BZ Other receivables | 368 533.00 | | 368 533.00 | 368 533.00 |
CF Cash and cash equivalents | 28 653.00 | | 28 653.00 | 28 653.00 |
CH Prepaid expenses | 1 941.00 | | 1 941.00 | 1 941.00 |
CJ TOTAL (II) | 691 496.00 | | 691 496.00 | 691 496.00 |
CO Grand total (0 to V) | 860 436.00 | 5 214.00 | 855 222.00 | 860 436.00 |
CP Shares due in less than one year | 6 022.00 | | | 6 022.00 |
CU Other investments | 152 918.00 | | 152 918.00 | 152 918.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 32 048.00 | 26 231.00 | | 32 048.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 48 125.00 | 5 817.00 | | 48 125.00 |
DL TOTAL (I) | 81 273.00 | 33 148.00 | | 81 273.00 |
DV Miscellaneous Loans and Financial Debts (4) | 643 791.00 | 658 794.00 | | 643 791.00 |
DX Trade payables and related accounts | 18 514.00 | 22 141.00 | | 18 514.00 |
DY Tax and social security liabilities | 108 680.00 | 75 431.00 | | 108 680.00 |
EA Other liabilities | 2 964.00 | 2 590.00 | | 2 964.00 |
EC TOTAL (IV) | 773 949.00 | 758 956.00 | | 773 949.00 |
EE Grand total (I to V) | 855 222.00 | 792 104.00 | | 855 222.00 |
EG Accrued income and payables due within one year | 773 949.00 | 758 956.00 | | 773 949.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 144 471.00 | | 144 471.00 | 144 471.00 |
FJ Net sales | 144 471.00 | | 144 471.00 | 144 471.00 |
FQ Other income | | | 3 076.00 | |
FR Total operating income (I) | | | 147 547.00 | |
FW Other purchases and external expenses | | | 40 087.00 | |
FX Taxes, duties, and similar payments | | | 1 026.00 | |
FY Salaries and Wages | | | 60 300.00 | |
FZ Social Security Contributions | | | 15 072.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 000.00 | |
GE Other Expenses | | | 18.00 | |
GF Total Operating Expenses (II) | | | 117 503.00 | |
GG - OPERATING RESULT (I - II) | | | 30 045.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 35 503.00 | |
GP Total financial income (V) | | | 35 503.00 | |
GR Interest and similar expenses | | | 15 667.00 | |
GU Total financial expenses (VI) | | | 15 667.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 19 836.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 880.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 147.00 | | |
HH Total exceptional expenses (VIII) | | 147.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -147.00 | | |
HK Income tax | 1 755.00 | 1 052.00 | | 1 755.00 |
HL TOTAL REVENUE (I + III + V + VII) | 183 050.00 | 168 223.00 | | 183 050.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 134 925.00 | 162 406.00 | | 134 925.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 48 125.00 | 5 817.00 | | 48 125.00 |
| |
| 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 | 168 940.00 | | | 168 940.00 |
I3 DECREASES Total Financial Fixed Assets | | | 158 940.00 | |
I4 DECREASES Grand Total | | | 168 940.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 000.00 | | | 10 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 158 940.00 | | | 158 940.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 214.00 | 1 000.00 | | 4 214.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 214.00 | 1 000.00 | | 4 214.00 |
| |
| 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 | 288 263.00 | 288 263.00 | | 288 263.00 |
8B Suppliers and Related Accounts | 18 514.00 | 18 514.00 | | 18 514.00 |
8C Staff and Related Accounts | 31 441.00 | 31 441.00 | | 31 441.00 |
8D Social Security and Other Social Organizations | 4 128.00 | 4 128.00 | | 4 128.00 |
8E Income Taxes | 1 755.00 | 1 755.00 | | 1 755.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 964.00 | 2 964.00 | | 2 964.00 |
UT Other financial assets | 6 022.00 | 6 022.00 | | 6 022.00 |
UX Other trade receivables | 292 368.00 | | | 292 368.00 |
VB VAT | 1 286.00 | | | 1 286.00 |
VC Group and associates | 332 794.00 | | | 332 794.00 |
VI Group and Associates | 355 528.00 | 355 528.00 | | 355 528.00 |
VK Loans repaid during the year | 25 003.00 | | | 25 003.00 |
VP Miscellaneous | 4 453.00 | | | 4 453.00 |
VQ Other Taxes, Duties, and Similar Debts | 103.00 | 103.00 | | 103.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 30 000.00 | | | 30 000.00 |
VS Prepaid expenses | 1 941.00 | | | 1 941.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 668 865.00 | 668 865.00 | | 668 865.00 |
VW VAT | 71 253.00 | 71 253.00 | | 71 253.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 773 949.00 | 773 949.00 | | 773 949.00 |
| |
| 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 | 808.00 | 797.00 | | 808.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 931.00 | 4 300.00 | | 6 931.00 |
ST Other accounts | 3 672.00 | 11 666.00 | | 3 672.00 |
XQ Rental, rental and co-ownership charges | 29 484.00 | 34 568.00 | | 29 484.00 |
YP Average staff number | 2.00 | 2.00 | | 2.00 |
YW Business tax | 218.00 | 1 188.00 | | 218.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 026.00 | 1 986.00 | | 1 026.00 |
YY Amount of VAT collected | 28 459.00 | 33 637.00 | | 28 459.00 |
YZ Total deductible VAT on goods and services | 5 605.00 | 7 222.00 | | 5 605.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 40 087.00 | 50 534.00 | | 40 087.00 |
ZR Subsidiaries and equity interests | 6.00 | | | 6.00 |
