| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 863.00 | 1 242.00 | 1 620.00 | 2 863.00 |
BB Receivables related to investments | 75 843.00 | | 75 843.00 | 75 843.00 |
BJ TOTAL (I) | 428 705.00 | 1 242.00 | 427 463.00 | 428 705.00 |
BX Customers and related accounts | 24 000.00 | | 24 000.00 | 24 000.00 |
BZ Other receivables | 5 203.00 | | 5 203.00 | 5 203.00 |
CF Cash and cash equivalents | 12 194.00 | | 12 194.00 | 12 194.00 |
CJ TOTAL (II) | 41 397.00 | | 41 397.00 | 41 397.00 |
CO Grand total (0 to V) | 470 103.00 | 1 242.00 | 468 860.00 | 470 103.00 |
CU Other investments | 350 000.00 | | 350 000.00 | 350 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 350 000.00 | | | 350 000.00 |
DD Legal reserve (1) | 7 910.00 | | | 7 910.00 |
DG Other reserves | 45 274.00 | | | 45 274.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 40 465.00 | | | 40 465.00 |
DL TOTAL (I) | 443 649.00 | | | 443 649.00 |
DU Loans and Debts from Credit Institutions (3) | 181.00 | | | 181.00 |
DV Miscellaneous Loans and Financial Debts (4) | 784.00 | | | 784.00 |
DX Trade payables and related accounts | 2 348.00 | | | 2 348.00 |
DY Tax and social security liabilities | 21 899.00 | | | 21 899.00 |
EC TOTAL (IV) | 25 211.00 | | | 25 211.00 |
EE Grand total (I to V) | 468 860.00 | | | 468 860.00 |
EG Accrued income and payables due within one year | 25 211.00 | | | 25 211.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 181.00 | | | 181.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 240 000.00 | | 240 000.00 | 240 000.00 |
FJ Net sales | 240 000.00 | | 240 000.00 | 240 000.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 240 005.00 | |
FW Other purchases and external expenses | | | 49 705.00 | |
FX Taxes, duties, and similar payments | | | 806.00 | |
FY Salaries and Wages | | | 223 856.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 726.00 | |
GF Total Operating Expenses (II) | | | 275 093.00 | |
GG - OPERATING RESULT (I - II) | | | -35 088.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 75 656.00 | |
GP Total financial income (V) | | | 75 656.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 75 656.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 40 569.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 104.00 | | | 104.00 |
HH Total exceptional expenses (VIII) | 104.00 | | | 104.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -104.00 | | | -104.00 |
HL TOTAL REVENUE (I + III + V + VII) | 315 662.00 | | | 315 662.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 275 197.00 | | | 275 197.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 40 465.00 | | | 40 465.00 |
HP References: Equipment leasing | 16 487.00 | | | 16 487.00 |
| |
| 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 | 423 049.00 | | 75 656.00 | 423 049.00 |
I3 DECREASES Total Financial Fixed Assets | | 70 000.00 | 425 843.00 | |
I4 DECREASES Grand Total | | 70 000.00 | 428 705.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 863.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 863.00 | | | 2 863.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 420 186.00 | | 75 656.00 | 420 186.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 516.00 | 726.00 | | 516.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 516.00 | 726.00 | | 516.00 |
| |
| 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 | 2 348.00 | 2 348.00 | | 2 348.00 |
8D Social Security and Other Social Organizations | 11 056.00 | 11 056.00 | | 11 056.00 |
UL Receivables related to investments | 75 843.00 | | | 75 843.00 |
UX Other trade receivables | 24 000.00 | | | 24 000.00 |
VB VAT | 1 283.00 | | | 1 283.00 |
VG Loans with a maturity of up to one year at origin | 181.00 | 181.00 | | 181.00 |
VI Group and Associates | 784.00 | 784.00 | | 784.00 |
VM Income taxes | 3 920.00 | | | 3 920.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 843.00 | 6 843.00 | | 6 843.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 105 046.00 | 29 203.00 | 75 843.00 | 105 046.00 |
VW VAT | 4 000.00 | 4 000.00 | | 4 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 211.00 | 25 211.00 | | 25 211.00 |
| |
| 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 | 806.00 | | | 806.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 543.00 | | | 2 543.00 |
ST Other accounts | 47 162.00 | | | 47 162.00 |
YQ Equipment leasing commitment | 57 669.00 | | | 57 669.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 806.00 | | | 806.00 |
YY Amount of VAT collected | 48 000.00 | | | 48 000.00 |
YZ Total deductible VAT on goods and services | 993.00 | | | 993.00 |
ZE Dividends | 35 000.00 | | | 35 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 49 705.00 | | | 49 705.00 |
