| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 872.00 | 2 872.00 | | 2 872.00 |
BJ TOTAL (I) | 2 872.00 | 2 872.00 | | 2 872.00 |
BX Customers and related accounts | 5 354.00 | | 5 354.00 | 5 354.00 |
BZ Other receivables | 2 772.00 | | 2 772.00 | 2 772.00 |
CD Marketable securities | 177 863.00 | | 177 863.00 | 177 863.00 |
CF Cash and cash equivalents | 89 775.00 | | 89 775.00 | 89 775.00 |
CH Prepaid expenses | 28.00 | | 28.00 | 28.00 |
CJ TOTAL (II) | 275 793.00 | | 275 793.00 | 275 793.00 |
CO Grand total (0 to V) | 278 665.00 | 2 872.00 | 275 793.00 | 278 665.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 750.00 | 45 750.00 | | 45 750.00 |
DD Legal reserve (1) | 4 575.00 | 4 575.00 | | 4 575.00 |
DG Other reserves | 188 110.00 | 181 419.00 | | 188 110.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 299.00 | 6 691.00 | | 7 299.00 |
DL TOTAL (I) | 245 735.00 | 238 435.00 | | 245 735.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 650.00 | 9 153.00 | | 3 650.00 |
DX Trade payables and related accounts | 25 669.00 | 22 990.00 | | 25 669.00 |
DY Tax and social security liabilities | 740.00 | 720.00 | | 740.00 |
EC TOTAL (IV) | 30 059.00 | 32 863.00 | | 30 059.00 |
EE Grand total (I to V) | 275 793.00 | 271 298.00 | | 275 793.00 |
EG Accrued income and payables due within one year | 30 059.00 | 32 863.00 | | 30 059.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 4 462.00 | 36 579.00 | 41 041.00 | 4 462.00 |
FJ Net sales | 4 462.00 | 36 579.00 | 41 041.00 | 4 462.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 41 042.00 | |
FS Purchases of goods (including customs duties) | | | 26 357.00 | |
FW Other purchases and external expenses | | | 9 434.00 | |
FX Taxes, duties, and similar payments | | | 1 121.00 | |
FZ Social Security Contributions | | | 1 310.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 38 222.00 | |
GG - OPERATING RESULT (I - II) | | | 2 819.00 | |
GL Other interest and similar income | | | 8 130.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 8 130.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 130.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 949.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 310.00 | 857.00 | | 1 310.00 |
HK Income tax | 3 650.00 | 3 342.00 | | 3 650.00 |
HL TOTAL REVENUE (I + III + V + VII) | 49 172.00 | 48 226.00 | | 49 172.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 872.00 | 41 535.00 | | 41 872.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 299.00 | 6 691.00 | | 7 299.00 |
| |
| 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 | 2 872.00 | | | 2 872.00 |
I4 DECREASES Grand Total | | | 2 872.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 872.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 872.00 | | | 2 872.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 872.00 | | | 2 872.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 872.00 | | | 2 872.00 |
| |
| 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 | 25 669.00 | 25 669.00 | | 25 669.00 |
UX Other trade receivables | 5 354.00 | | | 5 354.00 |
VB VAT | 2 772.00 | | | 2 772.00 |
VI Group and Associates | 3 650.00 | 3 650.00 | | 3 650.00 |
VQ Other Taxes, Duties, and Similar Debts | 740.00 | 740.00 | | 740.00 |
VS Prepaid expenses | 28.00 | | | 28.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 155.00 | 8 155.00 | | 8 155.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 059.00 | 30 059.00 | | 30 059.00 |
| |
| 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) | 2 147.00 | 2 139.00 | | 2 147.00 |
ST Other accounts | 2 692.00 | 3 342.00 | | 2 692.00 |
XQ Rental, rental and co-ownership charges | 1 850.00 | 1 850.00 | | 1 850.00 |
YU External personnel | 2 745.00 | 2 745.00 | | 2 745.00 |
YW Business tax | 1 121.00 | 1 090.00 | | 1 121.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 121.00 | 1 090.00 | | 1 121.00 |
YY Amount of VAT collected | 892.00 | 1 271.00 | | 892.00 |
YZ Total deductible VAT on goods and services | 8 192.00 | 6 960.00 | | 8 192.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 9 434.00 | 10 076.00 | | 9 434.00 |
