| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 18 426.00 | 7 019.00 | 11 408.00 | 18 426.00 |
BJ TOTAL (I) | 1 331 766.00 | 7 019.00 | 1 324 748.00 | 1 331 766.00 |
BX Customers and related accounts | 363 551.00 | | 363 551.00 | 363 551.00 |
BZ Other receivables | 96 581.00 | | 96 581.00 | 96 581.00 |
CF Cash and cash equivalents | 140 755.00 | | 140 755.00 | 140 755.00 |
CJ TOTAL (II) | 600 887.00 | | 600 887.00 | 600 887.00 |
CO Grand total (0 to V) | 1 932 653.00 | 7 019.00 | 1 925 634.00 | 1 932 653.00 |
CU Other investments | 1 313 340.00 | | 1 313 340.00 | 1 313 340.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200.00 | 200.00 | | 200.00 |
DD Legal reserve (1) | 20.00 | 20.00 | | 20.00 |
DG Other reserves | 692 000.00 | 535 000.00 | | 692 000.00 |
DH Retained earnings | 5 296.00 | 4 934.00 | | 5 296.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 149 676.00 | 157 361.00 | | 149 676.00 |
DL TOTAL (I) | 847 192.00 | 697 516.00 | | 847 192.00 |
DU Loans and Debts from Credit Institutions (3) | 615 663.00 | 425 539.00 | | 615 663.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 000.00 | 5 000.00 | | 5 000.00 |
DX Trade payables and related accounts | 113 067.00 | 99 387.00 | | 113 067.00 |
DY Tax and social security liabilities | 114 713.00 | 105 330.00 | | 114 713.00 |
EA Other liabilities | 230 000.00 | | | 230 000.00 |
EC TOTAL (IV) | 1 078 442.00 | 635 255.00 | | 1 078 442.00 |
EE Grand total (I to V) | 1 925 634.00 | 1 332 771.00 | | 1 925 634.00 |
EG Accrued income and payables due within one year | | 635 255.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 512 349.00 | | 512 349.00 | 512 349.00 |
FJ Net sales | 512 349.00 | | 512 349.00 | 512 349.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 15.00 | |
FR Total operating income (I) | | | 512 364.00 | |
FW Other purchases and external expenses | | | 38 652.00 | |
FX Taxes, duties, and similar payments | | | 3 322.00 | |
FY Salaries and Wages | | | 178 296.00 | |
FZ Social Security Contributions | | | 86 922.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 809.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 310 009.00 | |
GG - OPERATING RESULT (I - II) | | | 202 355.00 | |
GL Other interest and similar income | | | 13 649.00 | |
GP Total financial income (V) | | | 13 649.00 | |
GR Interest and similar expenses | | | 7 920.00 | |
GU Total financial expenses (VI) | | | 7 920.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 730.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 208 084.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 3 112.00 | | |
HA Exceptional income from management transactions | | 20 000.00 | | |
HD Total exceptional income (VII) | | 20 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 20 000.00 | | |
HK Income tax | 58 408.00 | 65 864.00 | | 58 408.00 |
HL TOTAL REVENUE (I + III + V + VII) | 526 013.00 | 598 024.00 | | 526 013.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 376 337.00 | 440 662.00 | | 376 337.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 149 676.00 | 157 361.00 | | 149 676.00 |
| |
| 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 | 857 266.00 | | 474 500.00 | 857 266.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 313 340.00 | |
I4 DECREASES Grand Total | | | 1 331 766.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 426.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 426.00 | | | 18 426.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 838 840.00 | | 474 500.00 | 838 840.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 210.00 | 2 809.00 | | 4 210.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 210.00 | 2 809.00 | | 4 210.00 |
| |
| 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 | 113 067.00 | 113 067.00 | | 113 067.00 |
8C Staff and Related Accounts | 11 214.00 | 11 214.00 | | 11 214.00 |
8D Social Security and Other Social Organizations | 36 176.00 | 36 176.00 | | 36 176.00 |
8K Other liabilities (including liabilities related to repo transactions) | 230 000.00 | 230 000.00 | | 230 000.00 |
UX Other trade receivables | 363 551.00 | | | 363 551.00 |
VB VAT | 1 558.00 | | | 1 558.00 |
VC Group and associates | 87 560.00 | | | 87 560.00 |
VH Loans with a maturity of more than one year at origin | 615 663.00 | 144 805.00 | 470 858.00 | 615 663.00 |
VI Group and Associates | 5 000.00 | 5 000.00 | | 5 000.00 |
VJ Loans taken out during the year | 300 000.00 | | | 300 000.00 |
VK Loans repaid during the year | 109 749.00 | | | 109 749.00 |
VM Income taxes | 7 457.00 | | | 7 457.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 392.00 | 2 392.00 | | 2 392.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6.00 | | | 6.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 460 132.00 | 460 132.00 | | 460 132.00 |
VW VAT | 64 931.00 | 64 931.00 | | 64 931.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 078 442.00 | 607 585.00 | 470 858.00 | 1 078 442.00 |
| |
| 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 | 1 818.00 | 1 983.00 | | 1 818.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 17 353.00 | 5 894.00 | | 17 353.00 |
ST Other accounts | 21 299.00 | 12 524.00 | | 21 299.00 |
XQ Rental, rental and co-ownership charges | | 57 334.00 | | |
YP Average staff number | 2.00 | 2.00 | | 2.00 |
YW Business tax | 1 504.00 | 1 740.00 | | 1 504.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 322.00 | 3 723.00 | | 3 322.00 |
YY Amount of VAT collected | 102 470.00 | 106 225.00 | | 102 470.00 |
YZ Total deductible VAT on goods and services | 2 337.00 | 1 506.00 | | 2 337.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 38 652.00 | 75 751.00 | | 38 652.00 |
