| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 120 001.00 | 120 001.00 | | 120 001.00 |
BJ TOTAL (I) | 120 001.00 | 120 001.00 | | 120 001.00 |
BX Customers and related accounts | 825 596.00 | | 825 596.00 | 825 596.00 |
BZ Other receivables | 901.00 | | 901.00 | 901.00 |
CF Cash and cash equivalents | 6 363.00 | | 6 363.00 | 6 363.00 |
CJ TOTAL (II) | 832 860.00 | | 832 860.00 | 832 860.00 |
CO Grand total (0 to V) | 952 861.00 | 120 001.00 | 832 860.00 | 952 861.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 800 641.00 | | | 1 800 641.00 |
DH Retained earnings | -1 653 827.00 | | | -1 653 827.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 856.00 | | | 4 856.00 |
DL TOTAL (I) | 151 670.00 | | | 151 670.00 |
DU Loans and Debts from Credit Institutions (3) | 14.00 | | | 14.00 |
DV Miscellaneous Loans and Financial Debts (4) | 538 727.00 | | | 538 727.00 |
DY Tax and social security liabilities | 136 204.00 | | | 136 204.00 |
EA Other liabilities | 6 245.00 | | | 6 245.00 |
EC TOTAL (IV) | 681 190.00 | | | 681 190.00 |
EE Grand total (I to V) | 832 860.00 | | | 832 860.00 |
EG Accrued income and payables due within one year | 681 177.00 | | | 681 177.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 14.00 | | | 14.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 17 015.00 | | 17 015.00 | 17 015.00 |
FJ Net sales | 17 015.00 | | 17 015.00 | 17 015.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 000.00 | |
FQ Other income | | | 369.00 | |
FR Total operating income (I) | | | 23 384.00 | |
FW Other purchases and external expenses | | | 8 794.00 | |
FX Taxes, duties, and similar payments | | | 5 562.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 000.00 | |
GE Other Expenses | | | 1 220.00 | |
GF Total Operating Expenses (II) | | | 21 575.00 | |
GG - OPERATING RESULT (I - II) | | | 1 809.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 090.00 | |
GP Total financial income (V) | | | 4 090.00 | |
GR Interest and similar expenses | | | 981.00 | |
GU Total financial expenses (VI) | | | 981.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 109.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 918.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 62.00 | | | 62.00 |
HH Total exceptional expenses (VIII) | 62.00 | | | 62.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -62.00 | | | -62.00 |
HL TOTAL REVENUE (I + III + V + VII) | 27 474.00 | | | 27 474.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 618.00 | | | 22 618.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 856.00 | | | 4 856.00 |
| |
| 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 | 120 001.00 | | | 120 001.00 |
I4 DECREASES Grand Total | | | 120 001.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 120 001.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 120 001.00 | | | 120 001.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 57 318.00 | 6 000.00 | | 57 318.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 57 318.00 | 6 000.00 | | 57 318.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6E on fixed assets – tangible | 62 683.00 | | 6 000.00 | 62 683.00 |
7B Total provisions for depreciation | 62 683.00 | | 6 000.00 | 62 683.00 |
7C Grand total | 62 683.00 | | 6 000.00 | 62 683.00 |
| |
| 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) | 6 245.00 | 6 245.00 | | 6 245.00 |
UX Other trade receivables | 825 596.00 | | | 825 596.00 |
VB VAT | 899.00 | | | 899.00 |
VH Loans with a maturity of more than one year at origin | 14.00 | | 14.00 | 14.00 |
VI Group and Associates | 538 727.00 | 538 727.00 | | 538 727.00 |
VQ Other Taxes, Duties, and Similar Debts | 661.00 | 661.00 | | 661.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2.00 | | | 2.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 826 497.00 | 826 497.00 | | 826 497.00 |
VW VAT | 135 543.00 | 135 543.00 | | 135 543.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 681 190.00 | 681 177.00 | 14.00 | 681 190.00 |
| |
| 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 | 4 692.00 | | | 4 692.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 630.00 | | | 630.00 |
ST Other accounts | 495.00 | | | 495.00 |
XQ Rental, rental and co-ownership charges | 7 669.00 | | | 7 669.00 |
YW Business tax | 870.00 | | | 870.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 562.00 | | | 5 562.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 8 794.00 | | | 8 794.00 |
