| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 3 430.00 | | 3 430.00 | 3 430.00 |
AP Buildings | 30 871.00 | 15 583.00 | 15 288.00 | 30 871.00 |
BH Other financial assets | 252.00 | | 252.00 | 252.00 |
BJ TOTAL (I) | 34 553.00 | 15 583.00 | 18 970.00 | 34 553.00 |
BX Customers and related accounts | 12 145.00 | | 12 145.00 | 12 145.00 |
BZ Other receivables | 210 221.00 | 23 500.00 | 186 721.00 | 210 221.00 |
CF Cash and cash equivalents | 13 115.00 | | 13 115.00 | 13 115.00 |
CJ TOTAL (II) | 235 481.00 | 23 500.00 | 211 981.00 | 235 481.00 |
CO Grand total (0 to V) | 270 034.00 | 39 083.00 | 230 951.00 | 270 034.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 12 637.00 | 12 637.00 | | 12 637.00 |
DH Retained earnings | 166 333.00 | 161 134.00 | | 166 333.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 562.00 | 5 199.00 | | 6 562.00 |
DL TOTAL (I) | 223 644.00 | 217 082.00 | | 223 644.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 976.00 | 27 662.00 | | 2 976.00 |
DX Trade payables and related accounts | 201.00 | 6 035.00 | | 201.00 |
DY Tax and social security liabilities | 3 617.00 | 3 372.00 | | 3 617.00 |
EA Other liabilities | 513.00 | | | 513.00 |
EC TOTAL (IV) | 7 307.00 | 37 068.00 | | 7 307.00 |
EE Grand total (I to V) | 230 951.00 | 254 150.00 | | 230 951.00 |
EG Accrued income and payables due within one year | 7 307.00 | 37 068.00 | | 7 307.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 20 899.00 | | 20 899.00 | 20 899.00 |
FJ Net sales | 20 899.00 | | 20 899.00 | 20 899.00 |
FR Total operating income (I) | | | 20 899.00 | |
FU Purchases of raw materials and other supplies | | | 125.00 | |
FW Other purchases and external expenses | | | 7 785.00 | |
FX Taxes, duties, and similar payments | | | 668.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 426.00 | |
GF Total Operating Expenses (II) | | | 13 003.00 | |
GG - OPERATING RESULT (I - II) | | | 7 896.00 | |
GR Interest and similar expenses | | | 176.00 | |
GU Total financial expenses (VI) | | | 176.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -176.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 720.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 158.00 | 918.00 | | 1 158.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 899.00 | 20 899.00 | | 20 899.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 337.00 | 15 700.00 | | 14 337.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 562.00 | 5 199.00 | | 6 562.00 |
| |
| 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 | 34 553.00 | | | 34 553.00 |
I3 DECREASES Total Financial Fixed Assets | | | 252.00 | |
I4 DECREASES Grand Total | | | 34 553.00 | |
IN DECREASES Start-up, development, or research expenses | | | 5.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 34 301.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 34 301.00 | | | 34 301.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 252.00 | | | 252.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 657.00 | 926.00 | | 14 657.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 657.00 | 926.00 | | 14 657.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 20 000.00 | 3 500.00 | | 20 000.00 |
7B Total provisions for depreciation | 20 000.00 | 3 500.00 | | 20 000.00 |
7C Grand total | 20 000.00 | 3 500.00 | | 20 000.00 |
| |
| 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 | 2 976.00 | 2 976.00 | | 2 976.00 |
8B Suppliers and Related Accounts | 201.00 | 201.00 | | 201.00 |
8E Income Taxes | 1 158.00 | 1 158.00 | | 1 158.00 |
8K Other liabilities (including liabilities related to repo transactions) | 513.00 | 513.00 | | 513.00 |
UT Other financial assets | 252.00 | 252.00 | | 252.00 |
UX Other trade receivables | 12 145.00 | | | 12 145.00 |
VB VAT | 1 493.00 | | | 1 493.00 |
VC Group and associates | 148 728.00 | | | 148 728.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 60 000.00 | | | 60 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 222 618.00 | 222 618.00 | | 222 618.00 |
VW VAT | 2 459.00 | 2 459.00 | | 2 459.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 307.00 | 7 307.00 | | 7 307.00 |
| |
| 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 | 668.00 | 737.00 | | 668.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 829.00 | 2 078.00 | | 1 829.00 |
ST Other accounts | 3 556.00 | 3 822.00 | | 3 556.00 |
XQ Rental, rental and co-ownership charges | 2 400.00 | 3 435.00 | | 2 400.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 668.00 | 737.00 | | 668.00 |
YY Amount of VAT collected | 4 180.00 | 4 180.00 | | 4 180.00 |
YZ Total deductible VAT on goods and services | 958.00 | 1 015.00 | | 958.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 785.00 | 9 334.00 | | 7 785.00 |
