| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 14 051.00 | | 14 051.00 | 14 051.00 |
BJ TOTAL (I) | 1 414 051.00 | | 1 414 051.00 | 1 414 051.00 |
BX Customers and related accounts | 105 921.00 | | 105 921.00 | 105 921.00 |
BZ Other receivables | 122 761.00 | | 122 761.00 | 122 761.00 |
CF Cash and cash equivalents | 28 649.00 | | 28 649.00 | 28 649.00 |
CJ TOTAL (II) | 257 331.00 | | 257 331.00 | 257 331.00 |
CO Grand total (0 to V) | 1 671 382.00 | | 1 671 382.00 | 1 671 382.00 |
CP Shares due in less than one year | 14 051.00 | | | 14 051.00 |
CU Other investments | 1 400 000.00 | | 1 400 000.00 | 1 400 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 850 457.00 | 429 357.00 | | 850 457.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 185 768.00 | 421 099.00 | | 185 768.00 |
DL TOTAL (I) | 1 047 225.00 | 861 457.00 | | 1 047 225.00 |
DU Loans and Debts from Credit Institutions (3) | 471 072.00 | 627 621.00 | | 471 072.00 |
DV Miscellaneous Loans and Financial Debts (4) | 80 117.00 | 61 122.00 | | 80 117.00 |
DX Trade payables and related accounts | 1 200.00 | 4 200.00 | | 1 200.00 |
DY Tax and social security liabilities | 71 768.00 | 19 122.00 | | 71 768.00 |
EA Other liabilities | | 31 079.00 | | |
EC TOTAL (IV) | 624 157.00 | 743 144.00 | | 624 157.00 |
EE Grand total (I to V) | 1 671 382.00 | 1 604 601.00 | | 1 671 382.00 |
EG Accrued income and payables due within one year | 624 157.00 | 743 144.00 | | 624 157.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 90 000.00 | | 90 000.00 | 90 000.00 |
FJ Net sales | 90 000.00 | | 90 000.00 | 90 000.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 90 002.00 | |
FW Other purchases and external expenses | | | 7 098.00 | |
FX Taxes, duties, and similar payments | | | 434.00 | |
FY Salaries and Wages | | | 66 551.00 | |
FZ Social Security Contributions | | | 17 480.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 91 566.00 | |
GG - OPERATING RESULT (I - II) | | | -1 563.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 237 500.00 | |
GP Total financial income (V) | | | 237 500.00 | |
GR Interest and similar expenses | | | 16 299.00 | |
GU Total financial expenses (VI) | | | 16 299.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 221 201.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 219 638.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HJ Employee participation in company results | 43 528.00 | | | 43 528.00 |
HK Income tax | -9 658.00 | -6 236.00 | | -9 658.00 |
HL TOTAL REVENUE (I + III + V + VII) | 327 502.00 | 527 952.00 | | 327 502.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 141 735.00 | 106 853.00 | | 141 735.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 185 768.00 | 421 099.00 | | 185 768.00 |
| |
| 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 | 1 414 051.00 | | | 1 414 051.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 414 051.00 | |
I4 DECREASES Grand Total | | | 1 414 051.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 414 051.00 | | | 1 414 051.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 62 758.00 | 62 758.00 | | 62 758.00 |
8B Suppliers and Related Accounts | 1 200.00 | 1 200.00 | | 1 200.00 |
8C Staff and Related Accounts | 45 044.00 | 45 044.00 | | 45 044.00 |
8D Social Security and Other Social Organizations | 8 809.00 | 8 809.00 | | 8 809.00 |
UT Other financial assets | 14 051.00 | 14 051.00 | | 14 051.00 |
UX Other trade receivables | 105 921.00 | | | 105 921.00 |
UY Staff and related accounts | 71.00 | | | 71.00 |
VB VAT | 779.00 | | | 779.00 |
VG Loans with a maturity of up to one year at origin | 1 153.00 | 1 153.00 | | 1 153.00 |
VH Loans with a maturity of more than one year at origin | 469 919.00 | 469 919.00 | | 469 919.00 |
VI Group and Associates | 17 359.00 | 17 359.00 | | 17 359.00 |
VJ Loans taken out during the year | 1 828.00 | | | 1 828.00 |
VK Loans repaid during the year | 157 617.00 | | | 157 617.00 |
VM Income taxes | 121 863.00 | | | 121 863.00 |
VQ Other Taxes, Duties, and Similar Debts | 262.00 | 262.00 | | 262.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 48.00 | | | 48.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 242 733.00 | 242 733.00 | | 242 733.00 |
VW VAT | 17 654.00 | 17 654.00 | | 17 654.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 624 157.00 | 624 157.00 | | 624 157.00 |
| |
| 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 | 262.00 | 289.00 | | 262.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 500.00 | 7 300.00 | | 4 500.00 |
ST Other accounts | 2 598.00 | 2 829.00 | | 2 598.00 |
YP Average staff number | 1.00 | 1.00 | | 1.00 |
YW Business tax | 172.00 | 170.00 | | 172.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 434.00 | 459.00 | | 434.00 |
YY Amount of VAT collected | 33 179.00 | 8 000.00 | | 33 179.00 |
YZ Total deductible VAT on goods and services | 1 138.00 | 1 561.00 | | 1 138.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 098.00 | 10 129.00 | | 7 098.00 |
ZR Subsidiaries and equity interests | 6.00 | | | 6.00 |
