| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 482 920.00 | 27 077.00 | 455 843.00 | 482 920.00 |
BJ TOTAL (I) | 482 920.00 | 27 077.00 | 455 843.00 | 482 920.00 |
BZ Other receivables | 10 451.00 | | 10 451.00 | 10 451.00 |
CD Marketable securities | 4 636.00 | | 4 636.00 | 4 636.00 |
CF Cash and cash equivalents | 1 310.00 | | 1 310.00 | 1 310.00 |
CJ TOTAL (II) | 16 398.00 | | 16 398.00 | 16 398.00 |
CO Grand total (0 to V) | 499 317.00 | 27 077.00 | 472 240.00 | 499 317.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 355 000.00 | | | 355 000.00 |
DB Share, merger, contribution premiums, etc. | 7 559.00 | | | 7 559.00 |
DD Legal reserve (1) | 2 599.00 | | | 2 599.00 |
DE Statutory or contractual reserves | 9 879.00 | | | 9 879.00 |
DH Retained earnings | 37 490.00 | | | 37 490.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 57 358.00 | | | 57 358.00 |
DL TOTAL (I) | 469 885.00 | | | 469 885.00 |
DX Trade payables and related accounts | 1 856.00 | | | 1 856.00 |
DY Tax and social security liabilities | 500.00 | | | 500.00 |
EC TOTAL (IV) | 2 356.00 | | | 2 356.00 |
EE Grand total (I to V) | 472 240.00 | | | 472 240.00 |
EG Accrued income and payables due within one year | 2 356.00 | | | 2 356.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 693.00 | |
FX Taxes, duties, and similar payments | | | 167.00 | |
GF Total Operating Expenses (II) | | | 2 860.00 | |
GG - OPERATING RESULT (I - II) | | | -2 860.00 | |
GK Income from other securities and fixed asset receivables | | | 60 039.00 | |
GL Other interest and similar income | | | 926.00 | |
GM Reversals of provisions and transfers of expenses | | | 2 581.00 | |
GP Total financial income (V) | | | 63 546.00 | |
GQ Financial allocations to depreciation and provisions | | | 3 328.00 | |
GU Total financial expenses (VI) | | | 3 328.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 60 218.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 57 358.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 310.00 | | | 310.00 |
HD Total exceptional income (VII) | 310.00 | | | 310.00 |
HF Exceptional expenses on capital transactions | 310.00 | | | 310.00 |
HH Total exceptional expenses (VIII) | 310.00 | | | 310.00 |
HL TOTAL REVENUE (I + III + V + VII) | 63 856.00 | | | 63 856.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 498.00 | | | 6 498.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 57 358.00 | | | 57 358.00 |
| |
| 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 | 190 171.00 | | 293 059.00 | 190 171.00 |
I3 DECREASES Total Financial Fixed Assets | | 310.00 | 482 920.00 | |
I4 DECREASES Grand Total | | 310.00 | 482 920.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 190 171.00 | | 293 059.00 | 190 171.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 263 300.00 | 33 280.00 | 25 810.00 | 263 300.00 |
7B Total provisions for depreciation | 26 330.00 | 3 328.00 | 2 581.00 | 26 330.00 |
7C Grand total | 26 330.00 | 3 328.00 | 2 581.00 | 26 330.00 |
UG - Financial | | 3 328.00 | 2 581.00 | |
| |
| 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 | 1 856.00 | 1 856.00 | | 1 856.00 |
VQ Other Taxes, Duties, and Similar Debts | 500.00 | 500.00 | | 500.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 451.00 | | | 10 451.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 451.00 | 10 451.00 | | 10 451.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 356.00 | 2 356.00 | | 2 356.00 |
| |
| 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 | 45.00 | | | 45.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 920.00 | | | 1 920.00 |
ST Other accounts | 773.00 | | | 773.00 |
YW Business tax | 122.00 | | | 122.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 167.00 | | | 167.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 693.00 | | | 2 693.00 |
