| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 251 541.00 | | 251 541.00 | 251 541.00 |
BJ TOTAL (I) | 251 548.00 | | 251 548.00 | 251 548.00 |
BZ Other receivables | 383.00 | | 383.00 | 383.00 |
CF Cash and cash equivalents | 1 775.00 | | 1 775.00 | 1 775.00 |
CJ TOTAL (II) | 2 158.00 | | 2 158.00 | 2 158.00 |
CO Grand total (0 to V) | 253 706.00 | | 253 706.00 | 253 706.00 |
CU Other investments | 7.00 | | 7.00 | 7.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 35 193.00 | 21 768.00 | | 35 193.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 037.00 | 13 424.00 | | 10 037.00 |
DL TOTAL (I) | 53 614.00 | 43 578.00 | | 53 614.00 |
DV Miscellaneous Loans and Financial Debts (4) | 199 354.00 | 210 970.00 | | 199 354.00 |
DX Trade payables and related accounts | 426.00 | 426.00 | | 426.00 |
DY Tax and social security liabilities | 312.00 | 312.00 | | 312.00 |
EC TOTAL (IV) | 200 092.00 | 211 708.00 | | 200 092.00 |
EE Grand total (I to V) | 253 706.00 | 255 285.00 | | 253 706.00 |
EG Accrued income and payables due within one year | 200 092.00 | 211 708.00 | | 200 092.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 18 720.00 | | 18 720.00 | 18 720.00 |
FJ Net sales | 18 720.00 | | 18 720.00 | 18 720.00 |
FR Total operating income (I) | | | 18 720.00 | |
FW Other purchases and external expenses | | | 3 980.00 | |
FX Taxes, duties, and similar payments | | | 4 638.00 | |
GF Total Operating Expenses (II) | | | 8 618.00 | |
GG - OPERATING RESULT (I - II) | | | 10 102.00 | |
GR Interest and similar expenses | | | 14.00 | |
GU Total financial expenses (VI) | | | 14.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -14.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 089.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 7.00 | | | 7.00 |
HD Total exceptional income (VII) | 7.00 | | | 7.00 |
HE Exceptional expenses on management operations | 60.00 | | | 60.00 |
HH Total exceptional expenses (VIII) | 60.00 | | | 60.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -52.00 | | | -52.00 |
HL TOTAL REVENUE (I + III + V + VII) | 18 727.00 | 21 840.00 | | 18 727.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 691.00 | 8 416.00 | | 8 691.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 037.00 | 13 424.00 | | 10 037.00 |
| |
| 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 | 251 548.00 | | | 251 548.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7.00 | |
I4 DECREASES Grand Total | | | 251 548.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 251 541.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 251 541.00 | | | 251 541.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7.00 | | | 7.00 |
| |
| 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 | 426.00 | 426.00 | | 426.00 |
VB VAT | 383.00 | | | 383.00 |
VI Group and Associates | 199 354.00 | 199 354.00 | | 199 354.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 383.00 | 383.00 | | 383.00 |
VW VAT | 312.00 | 312.00 | | 312.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 200 092.00 | 200 092.00 | | 200 092.00 |
| |
| 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 | 4 254.00 | 4 236.00 | | 4 254.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 220.00 | 2 218.00 | | 2 220.00 |
ST Other accounts | 1 760.00 | 1 577.00 | | 1 760.00 |
YW Business tax | 384.00 | 385.00 | | 384.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 638.00 | 4 621.00 | | 4 638.00 |
YY Amount of VAT collected | 3 744.00 | 4 368.00 | | 3 744.00 |
YZ Total deductible VAT on goods and services | 292.00 | 224.00 | | 292.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 980.00 | 3 795.00 | | 3 980.00 |
