| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 489 752.00 | 253 404.00 | 236 348.00 | 489 752.00 |
AT Other tangible assets | 14 000.00 | 14 000.00 | | 14 000.00 |
BJ TOTAL (I) | 503 752.00 | 267 404.00 | 236 348.00 | 503 752.00 |
BZ Other receivables | 461.00 | | 461.00 | 461.00 |
CD Marketable securities | 70 050.00 | | 70 050.00 | 70 050.00 |
CF Cash and cash equivalents | 30 493.00 | | 30 493.00 | 30 493.00 |
CJ TOTAL (II) | 101 004.00 | | 101 004.00 | 101 004.00 |
CO Grand total (0 to V) | 604 756.00 | 267 404.00 | 337 352.00 | 604 756.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 244 830.00 | | | 244 830.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 491.00 | | | 37 491.00 |
DL TOTAL (I) | 283 422.00 | | | 283 422.00 |
DV Miscellaneous Loans and Financial Debts (4) | 34 397.00 | | | 34 397.00 |
DY Tax and social security liabilities | 3 488.00 | | | 3 488.00 |
EA Other liabilities | 16 045.00 | | | 16 045.00 |
EC TOTAL (IV) | 53 930.00 | | | 53 930.00 |
EE Grand total (I to V) | 337 352.00 | | | 337 352.00 |
EG Accrued income and payables due within one year | 53 930.00 | | | 53 930.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 70 313.00 | | 70 313.00 | 70 313.00 |
FJ Net sales | 70 313.00 | | 70 313.00 | 70 313.00 |
FR Total operating income (I) | | | 70 313.00 | |
FW Other purchases and external expenses | | | 3 340.00 | |
FX Taxes, duties, and similar payments | | | 2 237.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 19 548.00 | |
GF Total Operating Expenses (II) | | | 25 125.00 | |
GG - OPERATING RESULT (I - II) | | | 45 188.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 45 188.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 697.00 | | | 7 697.00 |
HL TOTAL REVENUE (I + III + V + VII) | 70 314.00 | | | 70 314.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 822.00 | | | 32 822.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 491.00 | | | 37 491.00 |
| |
| 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 | 503 752.00 | | | 503 752.00 |
I4 DECREASES Grand Total | | | 503 752.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 503 752.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 503 752.00 | | | 503 752.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 247 856.00 | 19 548.00 | | 247 856.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 247 856.00 | 19 548.00 | | 247 856.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 16 045.00 | 16 045.00 | | 16 045.00 |
VB VAT | 7.00 | | | 7.00 |
VI Group and Associates | 34 397.00 | 34 397.00 | | 34 397.00 |
VM Income taxes | 351.00 | | | 351.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 103.00 | | | 103.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 461.00 | 461.00 | | 461.00 |
VW VAT | 3 488.00 | 3 488.00 | | 3 488.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 53 930.00 | 53 930.00 | | 53 930.00 |
| |
| 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 | 2 237.00 | | | 2 237.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 340.00 | | | 3 340.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 237.00 | | | 2 237.00 |
YY Amount of VAT collected | 14 062.00 | | | 14 062.00 |
YZ Total deductible VAT on goods and services | 773.00 | | | 773.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 340.00 | | | 3 340.00 |
