| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 800.00 | 2 521.00 | 3 279.00 | 5 800.00 |
BD Other fixed assets | 322.00 | | 322.00 | 322.00 |
BH Other financial assets | 2 000.00 | | 2 000.00 | 2 000.00 |
BJ TOTAL (I) | 400 122.00 | 2 521.00 | 397 601.00 | 400 122.00 |
BX Customers and related accounts | 114 068.00 | | 114 068.00 | 114 068.00 |
BZ Other receivables | 18 502.00 | | 18 502.00 | 18 502.00 |
CF Cash and cash equivalents | 21 056.00 | | 21 056.00 | 21 056.00 |
CH Prepaid expenses | 64.00 | | 64.00 | 64.00 |
CJ TOTAL (II) | 153 690.00 | | 153 690.00 | 153 690.00 |
CO Grand total (0 to V) | 553 812.00 | 2 521.00 | 551 291.00 | 553 812.00 |
CP Shares due in less than one year | 2 000.00 | | | 2 000.00 |
CU Other investments | 392 000.00 | | 392 000.00 | 392 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 373 383.00 | 324 812.00 | | 373 383.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 389.00 | 48 571.00 | | 22 389.00 |
DL TOTAL (I) | 450 772.00 | 428 383.00 | | 450 772.00 |
DU Loans and Debts from Credit Institutions (3) | 8 628.00 | 11 644.00 | | 8 628.00 |
DV Miscellaneous Loans and Financial Debts (4) | 68 045.00 | 64 042.00 | | 68 045.00 |
DX Trade payables and related accounts | 257.00 | 428.00 | | 257.00 |
DY Tax and social security liabilities | 23 583.00 | 19 285.00 | | 23 583.00 |
EA Other liabilities | 6.00 | 6.00 | | 6.00 |
EC TOTAL (IV) | 100 519.00 | 95 405.00 | | 100 519.00 |
EE Grand total (I to V) | 551 291.00 | 523 788.00 | | 551 291.00 |
EG Accrued income and payables due within one year | 94 981.00 | 86 792.00 | | 94 981.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 70 033.00 | | 70 033.00 | 70 033.00 |
FJ Net sales | 70 033.00 | | 70 033.00 | 70 033.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 70 034.00 | |
FW Other purchases and external expenses | | | 4 091.00 | |
FX Taxes, duties, and similar payments | | | 443.00 | |
FY Salaries and Wages | | | 38 576.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 160.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 44 270.00 | |
GG - OPERATING RESULT (I - II) | | | 25 764.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 4.00 | |
GP Total financial income (V) | | | 4.00 | |
GR Interest and similar expenses | | | 284.00 | |
GU Total financial expenses (VI) | | | 284.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -279.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 485.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 855.00 | | | 855.00 |
HD Total exceptional income (VII) | 855.00 | | | 855.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 855.00 | | | 855.00 |
HK Income tax | 3 951.00 | 3 641.00 | | 3 951.00 |
HL TOTAL REVENUE (I + III + V + VII) | 70 893.00 | 85 102.00 | | 70 893.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 48 504.00 | 36 531.00 | | 48 504.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 389.00 | 48 571.00 | | 22 389.00 |
| |
| 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 | 400 122.00 | | | 400 122.00 |
I3 DECREASES Total Financial Fixed Assets | | | 394 322.00 | |
I4 DECREASES Grand Total | | | 400 122.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 800.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 800.00 | | | 5 800.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 394 322.00 | | | 394 322.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 361.00 | 1 160.00 | | 1 361.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 361.00 | 1 160.00 | | 1 361.00 |
| |
| 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 | 257.00 | 257.00 | | 257.00 |
8D Social Security and Other Social Organizations | 2 555.00 | 2 555.00 | | 2 555.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6.00 | 6.00 | | 6.00 |
UT Other financial assets | 2 000.00 | 2 000.00 | | 2 000.00 |
UX Other trade receivables | 114 068.00 | | | 114 068.00 |
VB VAT | 122.00 | | | 122.00 |
VC Group and associates | 9 106.00 | | | 9 106.00 |
VG Loans with a maturity of up to one year at origin | 15.00 | 15.00 | | 15.00 |
VH Loans with a maturity of more than one year at origin | 8 613.00 | 3 075.00 | 5 539.00 | 8 613.00 |
VI Group and Associates | 68 045.00 | 68 045.00 | | 68 045.00 |
VK Loans repaid during the year | 3 011.00 | | | 3 011.00 |
VM Income taxes | 9 273.00 | | | 9 273.00 |
VS Prepaid expenses | 64.00 | | | 64.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 134 634.00 | 134 634.00 | | 134 634.00 |
VW VAT | 21 028.00 | 21 028.00 | | 21 028.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 100 519.00 | 94 981.00 | 5 539.00 | 100 519.00 |
| |
| 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) | 3 441.00 | 2 532.00 | | 3 441.00 |
ST Other accounts | 650.00 | 1 679.00 | | 650.00 |
YW Business tax | 443.00 | 790.00 | | 443.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 443.00 | 790.00 | | 443.00 |
YY Amount of VAT collected | 14 007.00 | 14 007.00 | | 14 007.00 |
YZ Total deductible VAT on goods and services | 652.00 | 651.00 | | 652.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 091.00 | 4 210.00 | | 4 091.00 |
