| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 5 129.00 | 5 129.00 | | 5 129.00 |
AT Other tangible assets | 8 884.00 | 8 884.00 | | 8 884.00 |
BJ TOTAL (I) | 29 578.00 | 14 013.00 | 15 565.00 | 29 578.00 |
BZ Other receivables | 549 747.00 | | 549 747.00 | 549 747.00 |
CF Cash and cash equivalents | 2 513.00 | | 2 513.00 | 2 513.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 552 260.00 | | 552 260.00 | 552 260.00 |
CO Grand total (0 to V) | 581 838.00 | 14 013.00 | 567 825.00 | 581 838.00 |
CU Other investments | 15 565.00 | | 15 565.00 | 15 565.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 147.00 | 9 147.00 | | 9 147.00 |
DD Legal reserve (1) | 915.00 | 915.00 | | 915.00 |
DG Other reserves | 250 000.00 | 250 000.00 | | 250 000.00 |
DH Retained earnings | 53 113.00 | 27 754.00 | | 53 113.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 945.00 | 25 359.00 | | 14 945.00 |
DL TOTAL (I) | 328 119.00 | 313 174.00 | | 328 119.00 |
DV Miscellaneous Loans and Financial Debts (4) | 61 452.00 | 8 457.00 | | 61 452.00 |
DX Trade payables and related accounts | 11 045.00 | 4 168.00 | | 11 045.00 |
DY Tax and social security liabilities | 7 156.00 | 234.00 | | 7 156.00 |
EA Other liabilities | 160 052.00 | 160 066.00 | | 160 052.00 |
EC TOTAL (IV) | 239 705.00 | 172 926.00 | | 239 705.00 |
EE Grand total (I to V) | 567 825.00 | 486 101.00 | | 567 825.00 |
EG Accrued income and payables due within one year | 239 705.00 | 172 926.00 | | 239 705.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 35 370.00 | | 35 370.00 | 35 370.00 |
FJ Net sales | 35 370.00 | | 35 370.00 | 35 370.00 |
FR Total operating income (I) | | | 35 370.00 | |
FW Other purchases and external expenses | | | 20 346.00 | |
FX Taxes, duties, and similar payments | | | 80.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 20 425.00 | |
GG - OPERATING RESULT (I - II) | | | 14 945.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 945.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 48 721.00 | | |
HH Total exceptional expenses (VIII) | | 48 721.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -48 721.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 35 370.00 | 90 000.00 | | 35 370.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 425.00 | 64 641.00 | | 20 425.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 945.00 | 25 359.00 | | 14 945.00 |
| |
| 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 | 29 578.00 | | | 29 578.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 565.00 | |
I4 DECREASES Grand Total | | | 29 578.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 013.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 013.00 | | | 14 013.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 565.00 | | | 15 565.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 013.00 | | | 14 013.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 013.00 | | | 14 013.00 |
| |
| 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 | 11 045.00 | 11 045.00 | | 11 045.00 |
8K Other liabilities (including liabilities related to repo transactions) | 160 052.00 | 160 052.00 | | 160 052.00 |
VB VAT | 1 335.00 | | | 1 335.00 |
VC Group and associates | 533 800.00 | | | 533 800.00 |
VI Group and Associates | 61 452.00 | 61 452.00 | | 61 452.00 |
VQ Other Taxes, Duties, and Similar Debts | 82.00 | 82.00 | | 82.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 14 612.00 | | | 14 612.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 549 747.00 | 549 747.00 | | 549 747.00 |
VW VAT | 7 074.00 | 7 074.00 | | 7 074.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 239 705.00 | 239 705.00 | | 239 705.00 |
| |
| 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) | 1 705.00 | 1 325.00 | | 1 705.00 |
ST Other accounts | 4 226.00 | 3 299.00 | | 4 226.00 |
XQ Rental, rental and co-ownership charges | 14 415.00 | 11 040.00 | | 14 415.00 |
YW Business tax | 80.00 | 256.00 | | 80.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 80.00 | 256.00 | | 80.00 |
YY Amount of VAT collected | 1.00 | 18 000.00 | | 1.00 |
YZ Total deductible VAT on goods and services | 855.00 | 656.00 | | 855.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 20 346.00 | 15 664.00 | | 20 346.00 |
