| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 18 294.00 | | 18 294.00 | 18 294.00 |
AP Buildings | 60 438.00 | 60 438.00 | | 60 438.00 |
BJ TOTAL (I) | 78 732.00 | 60 438.00 | 18 294.00 | 78 732.00 |
BZ Other receivables | 20 619.00 | | 20 619.00 | 20 619.00 |
CD Marketable securities | 626 119.00 | | 626 119.00 | 626 119.00 |
CF Cash and cash equivalents | 52 766.00 | | 52 766.00 | 52 766.00 |
CJ TOTAL (II) | 699 504.00 | | 699 504.00 | 699 504.00 |
CO Grand total (0 to V) | 778 236.00 | 60 438.00 | 717 798.00 | 778 236.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 130 000.00 | | | 130 000.00 |
DD Legal reserve (1) | 13 000.00 | | | 13 000.00 |
DE Statutory or contractual reserves | 544 370.00 | | | 544 370.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 453.00 | | | 18 453.00 |
DL TOTAL (I) | 705 823.00 | | | 705 823.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 775.00 | | | 7 775.00 |
DX Trade payables and related accounts | 4 200.00 | | | 4 200.00 |
EC TOTAL (IV) | 11 975.00 | | | 11 975.00 |
EE Grand total (I to V) | 717 798.00 | | | 717 798.00 |
EG Accrued income and payables due within one year | 11 975.00 | | | 11 975.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 000.00 | | 3 000.00 | 3 000.00 |
FJ Net sales | 3 000.00 | | 3 000.00 | 3 000.00 |
FR Total operating income (I) | | | 3 000.00 | |
FW Other purchases and external expenses | | | 8 760.00 | |
FX Taxes, duties, and similar payments | | | 2 077.00 | |
GF Total Operating Expenses (II) | | | 10 837.00 | |
GG - OPERATING RESULT (I - II) | | | -7 837.00 | |
GL Other interest and similar income | | | 29 547.00 | |
GP Total financial income (V) | | | 29 547.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 29 547.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 710.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 257.00 | | | 3 257.00 |
HL TOTAL REVENUE (I + III + V + VII) | 32 547.00 | | | 32 547.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 094.00 | | | 14 094.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 453.00 | | | 18 453.00 |
| |
| 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 | 78 732.00 | | | 78 732.00 |
I4 DECREASES Grand Total | | | 78 732.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 78 732.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 78 732.00 | | | 78 732.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 60 438.00 | | | 60 438.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 60 438.00 | | | 60 438.00 |
| |
| 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 | 4 200.00 | 4 200.00 | | 4 200.00 |
VI Group and Associates | 7 775.00 | 7 775.00 | | 7 775.00 |
VM Income taxes | 61.00 | | | 61.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 20 558.00 | | | 20 558.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 619.00 | 20 619.00 | | 20 619.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 975.00 | 11 975.00 | | 11 975.00 |
| |
| 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 | 1 922.00 | | | 1 922.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 242.00 | | | 4 242.00 |
ST Other accounts | 4 518.00 | | | 4 518.00 |
YW Business tax | 155.00 | | | 155.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 077.00 | | | 2 077.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 8 760.00 | | | 8 760.00 |
