| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 4 600.00 | 4 600.00 | | 4 600.00 |
AT Other tangible assets | 13 794.00 | 12 904.00 | 890.00 | 13 794.00 |
BJ TOTAL (I) | 501 494.00 | 17 504.00 | 483 990.00 | 501 494.00 |
BX Customers and related accounts | 10 560.00 | | 10 560.00 | 10 560.00 |
BZ Other receivables | 175 430.00 | | 175 430.00 | 175 430.00 |
CF Cash and cash equivalents | 157 949.00 | | 157 949.00 | 157 949.00 |
CJ TOTAL (II) | 343 939.00 | | 343 939.00 | 343 939.00 |
CO Grand total (0 to V) | 845 433.00 | 17 504.00 | 827 929.00 | 845 433.00 |
CU Other investments | 483 100.00 | | 483 100.00 | 483 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 350 000.00 | 350 000.00 | | 350 000.00 |
DD Legal reserve (1) | 35 000.00 | 10 000.00 | | 35 000.00 |
DG Other reserves | 193 849.00 | 123 728.00 | | 193 849.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 244 580.00 | 245 121.00 | | 244 580.00 |
DL TOTAL (I) | 823 429.00 | 728 849.00 | | 823 429.00 |
DX Trade payables and related accounts | 960.00 | | | 960.00 |
DY Tax and social security liabilities | 3 540.00 | 5 305.00 | | 3 540.00 |
EC TOTAL (IV) | 4 500.00 | 5 305.00 | | 4 500.00 |
EE Grand total (I to V) | 827 929.00 | 734 154.00 | | 827 929.00 |
EG Accrued income and payables due within one year | 4 500.00 | 5 305.00 | | 4 500.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 101 700.00 | | 101 700.00 | 101 700.00 |
FJ Net sales | 101 700.00 | | 101 700.00 | 101 700.00 |
FR Total operating income (I) | | | 101 700.00 | |
FW Other purchases and external expenses | | | 3 496.00 | |
FX Taxes, duties, and similar payments | | | 1 831.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 957.00 | |
GF Total Operating Expenses (II) | | | 6 283.00 | |
GG - OPERATING RESULT (I - II) | | | 95 417.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 175 000.00 | |
GP Total financial income (V) | | | 175 000.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 175 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 270 417.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 71.00 | | | 71.00 |
HH Total exceptional expenses (VIII) | 71.00 | | | 71.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -71.00 | | | -71.00 |
HK Income tax | 25 766.00 | 37 333.00 | | 25 766.00 |
HL TOTAL REVENUE (I + III + V + VII) | 276 700.00 | 286 000.00 | | 276 700.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 120.00 | 40 879.00 | | 32 120.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 244 580.00 | 245 121.00 | | 244 580.00 |
| |
| 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 | 501 494.00 | | | 501 494.00 |
I3 DECREASES Total Financial Fixed Assets | | | 483 100.00 | |
I4 DECREASES Grand Total | | | 501 494.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 394.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 394.00 | | | 18 394.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 483 100.00 | | | 483 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 547.00 | 957.00 | | 16 547.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 547.00 | 957.00 | | 16 547.00 |
| |
| 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 | 960.00 | 960.00 | | 960.00 |
UX Other trade receivables | 10 560.00 | | | 10 560.00 |
VB VAT | 160.00 | | | 160.00 |
VC Group and associates | 175 000.00 | | | 175 000.00 |
VM Income taxes | 270.00 | | | 270.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 185 990.00 | 185 990.00 | | 185 990.00 |
VW VAT | 3 540.00 | 3 540.00 | | 3 540.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 500.00 | 4 500.00 | | 4 500.00 |
| |
| 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 | | 105.00 | | |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 519.00 | 1 130.00 | | 2 519.00 |
ST Other accounts | 767.00 | | | 767.00 |
YU External personnel | 210.00 | 210.00 | | 210.00 |
YW Business tax | 1 831.00 | | | 1 831.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 831.00 | 105.00 | | 1 831.00 |
YY Amount of VAT collected | 20 340.00 | 27 304.00 | | 20 340.00 |
YZ Total deductible VAT on goods and services | 338.00 | 300.00 | | 338.00 |
ZE Dividends | 150 000.00 | | | 150 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 496.00 | 1 340.00 | | 3 496.00 |
