| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 945.00 | 1 945.00 | | 1 945.00 |
BB Receivables related to investments | 208 603.00 | | 208 603.00 | 208 603.00 |
BJ TOTAL (I) | 328 473.00 | 1 945.00 | 326 528.00 | 328 473.00 |
BZ Other receivables | 31 878.00 | | 31 878.00 | 31 878.00 |
CF Cash and cash equivalents | 30 287.00 | | 30 287.00 | 30 287.00 |
CJ TOTAL (II) | 62 165.00 | | 62 165.00 | 62 165.00 |
CO Grand total (0 to V) | 390 638.00 | 1 945.00 | 388 693.00 | 390 638.00 |
CP Shares due in less than one year | 208 603.00 | | | 208 603.00 |
CU Other investments | 117 925.00 | | 117 925.00 | 117 925.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 68 374.00 | 19 208.00 | | 68 374.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 143 051.00 | 49 166.00 | | 143 051.00 |
DL TOTAL (I) | 212 525.00 | 69 474.00 | | 212 525.00 |
DU Loans and Debts from Credit Institutions (3) | 152 589.00 | 302 235.00 | | 152 589.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 398.00 | 5 123.00 | | 12 398.00 |
DX Trade payables and related accounts | 136.00 | 396.00 | | 136.00 |
DY Tax and social security liabilities | 11 044.00 | 11 433.00 | | 11 044.00 |
EC TOTAL (IV) | 176 167.00 | 319 188.00 | | 176 167.00 |
EE Grand total (I to V) | 388 693.00 | 388 662.00 | | 388 693.00 |
EG Accrued income and payables due within one year | 176 167.00 | 168 145.00 | | 176 167.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 137.00 | 135.00 | | 137.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 314 378.00 | | 314 378.00 | 314 378.00 |
FJ Net sales | 314 378.00 | | 314 378.00 | 314 378.00 |
FR Total operating income (I) | | | 314 378.00 | |
FW Other purchases and external expenses | | | 37 247.00 | |
FX Taxes, duties, and similar payments | | | 1 671.00 | |
FY Salaries and Wages | | | 282 634.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 321 552.00 | |
GG - OPERATING RESULT (I - II) | | | -7 174.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 154 375.00 | |
GP Total financial income (V) | | | 154 375.00 | |
GR Interest and similar expenses | | | 4 059.00 | |
GU Total financial expenses (VI) | | | 4 059.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 150 316.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 143 141.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 90.00 | 135.00 | | 90.00 |
HH Total exceptional expenses (VIII) | 90.00 | 135.00 | | 90.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -90.00 | -135.00 | | -90.00 |
HK Income tax | | 418.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 468 753.00 | 128 643.00 | | 468 753.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 325 701.00 | 79 478.00 | | 325 701.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 143 051.00 | 49 166.00 | | 143 051.00 |
| |
| 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 | 328 100.00 | | 154 375.00 | 328 100.00 |
I3 DECREASES Total Financial Fixed Assets | | 154 002.00 | 326 528.00 | |
I4 DECREASES Grand Total | | 154 002.00 | 328 473.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 945.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 945.00 | | | 1 945.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 326 155.00 | | 154 375.00 | 326 155.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 945.00 | | | 1 945.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 945.00 | | | 1 945.00 |
| |
| 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 | 136.00 | 136.00 | | 136.00 |
UL Receivables related to investments | 208 603.00 | 208 603.00 | | 208 603.00 |
VB VAT | 344.00 | | | 344.00 |
VG Loans with a maturity of up to one year at origin | 137.00 | 137.00 | | 137.00 |
VH Loans with a maturity of more than one year at origin | 152 452.00 | 152 452.00 | | 152 452.00 |
VI Group and Associates | 12 398.00 | 12 398.00 | | 12 398.00 |
VJ Loans taken out during the year | 5 610.00 | | | 5 610.00 |
VK Loans repaid during the year | 153 157.00 | | | 153 157.00 |
VQ Other Taxes, Duties, and Similar Debts | 700.00 | 700.00 | | 700.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 31 533.00 | | | 31 533.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 240 481.00 | 240 481.00 | | 240 481.00 |
VW VAT | 10 344.00 | 10 344.00 | | 10 344.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 176 167.00 | 176 167.00 | | 176 167.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 828.00 | 1 190.00 | | 5 828.00 |
ST Other accounts | 23 379.00 | 6 056.00 | | 23 379.00 |
XQ Rental, rental and co-ownership charges | 8 040.00 | 2 010.00 | | 8 040.00 |
YW Business tax | 1 671.00 | 380.00 | | 1 671.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 671.00 | 380.00 | | 1 671.00 |
YY Amount of VAT collected | 62 876.00 | 15 848.00 | | 62 876.00 |
YZ Total deductible VAT on goods and services | 2 094.00 | 493.00 | | 2 094.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 37 247.00 | 9 255.00 | | 37 247.00 |
