| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 80.00 | | 80.00 | 80.00 |
BJ TOTAL (I) | 284 248.00 | | 284 248.00 | 284 248.00 |
BX Customers and related accounts | 23 920.00 | | 23 920.00 | 23 920.00 |
BZ Other receivables | 22 971.00 | | 22 971.00 | 22 971.00 |
CF Cash and cash equivalents | 43.00 | | 43.00 | 43.00 |
CJ TOTAL (II) | 46 934.00 | | 46 934.00 | 46 934.00 |
CO Grand total (0 to V) | 331 182.00 | | 331 182.00 | 331 182.00 |
CU Other investments | 284 168.00 | | 284 168.00 | 284 168.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 81 000.00 | | | 81 000.00 |
DD Legal reserve (1) | 8 100.00 | | | 8 100.00 |
DG Other reserves | 110 776.00 | | | 110 776.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 807.00 | | | 19 807.00 |
DL TOTAL (I) | 219 683.00 | | | 219 683.00 |
DU Loans and Debts from Credit Institutions (3) | 35 687.00 | | | 35 687.00 |
DV Miscellaneous Loans and Financial Debts (4) | 39 329.00 | | | 39 329.00 |
DX Trade payables and related accounts | 425.00 | | | 425.00 |
DY Tax and social security liabilities | 36 057.00 | | | 36 057.00 |
EC TOTAL (IV) | 111 498.00 | | | 111 498.00 |
EE Grand total (I to V) | 331 182.00 | | | 331 182.00 |
EG Accrued income and payables due within one year | 83 601.00 | | | 83 601.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 60 000.00 | | 60 000.00 | 60 000.00 |
FJ Net sales | 60 000.00 | | 60 000.00 | 60 000.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 60 003.00 | |
FW Other purchases and external expenses | | | 24 686.00 | |
FX Taxes, duties, and similar payments | | | 4 555.00 | |
FY Salaries and Wages | | | 18 301.00 | |
FZ Social Security Contributions | | | 11 710.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 59 253.00 | |
GG - OPERATING RESULT (I - II) | | | 750.00 | |
GI Supported loss or transferred profit (IV) | | | 15 616.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 35 000.00 | |
GP Total financial income (V) | | | 35 000.00 | |
GR Interest and similar expenses | | | 1 929.00 | |
GU Total financial expenses (VI) | | | 1 929.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 33 071.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 205.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 9 013.00 | | | 9 013.00 |
HD Total exceptional income (VII) | 9 013.00 | | | 9 013.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 9 013.00 | | | 9 013.00 |
HK Income tax | 7 411.00 | | | 7 411.00 |
HL TOTAL REVENUE (I + III + V + VII) | 104 017.00 | | | 104 017.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 84 209.00 | | | 84 209.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 807.00 | | | 19 807.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | | |
9Z Other taxes, duties, and similar payments | 4 470.00 | | | 4 470.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 427.00 | | | 1 427.00 |
ST Other accounts | 4 675.00 | | | 4 675.00 |
XQ Rental, rental and co-ownership charges | 18 583.00 | | | 18 583.00 |
YP Average staff number | 1.00 | | | 1.00 |
YW Business tax | 85.00 | | | 85.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 555.00 | | | 4 555.00 |
YY Amount of VAT collected | 12 000.00 | | | 12 000.00 |
YZ Total deductible VAT on goods and services | 1 266.00 | | | 1 266.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 24 686.00 | | | 24 686.00 |
