| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 970 000.00 | | 970 000.00 | 970 000.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 24 564.00 | | 24 564.00 | 24 564.00 |
CF Cash and cash equivalents | 17 411.00 | | 17 411.00 | 17 411.00 |
CJ TOTAL (II) | 41 975.00 | | 41 975.00 | 41 975.00 |
CO Grand total (0 to V) | 1 011 975.00 | | 1 011 975.00 | 1 011 975.00 |
CU Other investments | 970 000.00 | | 970 000.00 | 970 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 520 000.00 | 520 000.00 | | 520 000.00 |
DD Legal reserve (1) | 52 000.00 | 52 000.00 | | 52 000.00 |
DG Other reserves | 29 661.00 | 29 576.00 | | 29 661.00 |
DH Retained earnings | 53 309.00 | 53 309.00 | | 53 309.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 148 072.00 | 47 285.00 | | 148 072.00 |
DL TOTAL (I) | 803 042.00 | 702 170.00 | | 803 042.00 |
DU Loans and Debts from Credit Institutions (3) | 267.00 | 139.00 | | 267.00 |
DX Trade payables and related accounts | 2 304.00 | 1 548.00 | | 2 304.00 |
DY Tax and social security liabilities | 16 446.00 | 2 456.00 | | 16 446.00 |
EA Other liabilities | 189 917.00 | 330 482.00 | | 189 917.00 |
EC TOTAL (IV) | 208 934.00 | 334 625.00 | | 208 934.00 |
EE Grand total (I to V) | 1 011 975.00 | 1 036 795.00 | | 1 011 975.00 |
EG Accrued income and payables due within one year | 208 934.00 | 334 625.00 | | 208 934.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 216 000.00 | | 216 000.00 | 216 000.00 |
FJ Net sales | 216 000.00 | | 216 000.00 | 216 000.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 216 002.00 | |
FW Other purchases and external expenses | | | 5 895.00 | |
FX Taxes, duties, and similar payments | | | 1 044.00 | |
FY Salaries and Wages | | | 157 254.00 | |
FZ Social Security Contributions | | | 19 431.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 183 628.00 | |
GG - OPERATING RESULT (I - II) | | | 32 375.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 125 000.00 | |
GP Total financial income (V) | | | 125 000.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 125 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 157 375.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 9 303.00 | | | 9 303.00 |
HL TOTAL REVENUE (I + III + V + VII) | 341 002.00 | 55 000.00 | | 341 002.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 192 931.00 | 7 715.00 | | 192 931.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 148 072.00 | 47 285.00 | | 148 072.00 |
| |
| 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 | 970 000.00 | | | 970 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 970 000.00 | |
I4 DECREASES Grand Total | | | 970 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 970 000.00 | | | 970 000.00 |
| |
| 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 | 2 304.00 | 2 304.00 | | 2 304.00 |
8C Staff and Related Accounts | 3 819.00 | 3 819.00 | | 3 819.00 |
8D Social Security and Other Social Organizations | 12 627.00 | 12 627.00 | | 12 627.00 |
8K Other liabilities (including liabilities related to repo transactions) | 189 917.00 | 189 917.00 | | 189 917.00 |
VB VAT | 502.00 | | | 502.00 |
VG Loans with a maturity of up to one year at origin | 267.00 | 267.00 | | 267.00 |
VM Income taxes | 24 062.00 | | | 24 062.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 564.00 | 24 564.00 | | 24 564.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 208 934.00 | 208 934.00 | | 208 934.00 |
| |
| 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 | 888.00 | | | 888.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 368.00 | 1 338.00 | | 2 368.00 |
ST Other accounts | 3 528.00 | 645.00 | | 3 528.00 |
YP Average staff number | 2.00 | 1.00 | | 2.00 |
YW Business tax | 156.00 | 156.00 | | 156.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 044.00 | 156.00 | | 1 044.00 |
YY Amount of VAT collected | 43 200.00 | 1 000.00 | | 43 200.00 |
YZ Total deductible VAT on goods and services | 465.00 | 312.00 | | 465.00 |
ZE Dividends | 47 200.00 | | | 47 200.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 895.00 | 1 983.00 | | 5 895.00 |
