| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 510 650.00 | 155 000.00 | 355 650.00 | 510 650.00 |
BX Customers and related accounts | 6 209.00 | | 6 209.00 | 6 209.00 |
BZ Other receivables | 562 376.00 | | 562 376.00 | 562 376.00 |
CF Cash and cash equivalents | 3 058.00 | | 3 058.00 | 3 058.00 |
CH Prepaid expenses | 1 555.00 | | 1 555.00 | 1 555.00 |
CJ TOTAL (II) | 573 197.00 | | 573 197.00 | 573 197.00 |
CO Grand total (0 to V) | 1 083 847.00 | 155 000.00 | 928 847.00 | 1 083 847.00 |
CU Other investments | 510 650.00 | 155 000.00 | 355 650.00 | 510 650.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 506 750.00 | | | 506 750.00 |
DH Retained earnings | -82 038.00 | | | -82 038.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 224 476.00 | | | 224 476.00 |
DL TOTAL (I) | 649 189.00 | | | 649 189.00 |
DV Miscellaneous Loans and Financial Debts (4) | 271 362.00 | | | 271 362.00 |
DX Trade payables and related accounts | 6 948.00 | | | 6 948.00 |
DY Tax and social security liabilities | 1 349.00 | | | 1 349.00 |
EC TOTAL (IV) | 279 659.00 | | | 279 659.00 |
EE Grand total (I to V) | 928 847.00 | | | 928 847.00 |
EG Accrued income and payables due within one year | 279 659.00 | | | 279 659.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 73 141.00 | | 73 141.00 | 73 141.00 |
FJ Net sales | 73 141.00 | | 73 141.00 | 73 141.00 |
FR Total operating income (I) | | | 73 141.00 | |
FW Other purchases and external expenses | | | 6 330.00 | |
FX Taxes, duties, and similar payments | | | 1 687.00 | |
FY Salaries and Wages | | | 6 000.00 | |
FZ Social Security Contributions | | | 9 717.00 | |
GE Other Expenses | | | 101.00 | |
GF Total Operating Expenses (II) | | | 23 835.00 | |
GG - OPERATING RESULT (I - II) | | | 49 306.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 175 000.00 | |
GL Other interest and similar income | | | 7 726.00 | |
GP Total financial income (V) | | | 182 726.00 | |
GR Interest and similar expenses | | | 7 555.00 | |
GU Total financial expenses (VI) | | | 7 555.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 175 171.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 224 476.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 9 717.00 | | | 9 717.00 |
HL TOTAL REVENUE (I + III + V + VII) | 255 867.00 | | | 255 867.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 390.00 | | | 31 390.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 224 476.00 | | | 224 476.00 |
| |
| 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 | 510 650.00 | | | 510 650.00 |
I3 DECREASES Total Financial Fixed Assets | | | 510 650.00 | |
I4 DECREASES Grand Total | | | 510 650.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 510 650.00 | | | 510 650.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 155 000.00 | | | 155 000.00 |
7C Grand total | 155 000.00 | | | 155 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 6 948.00 | 6 948.00 | | 6 948.00 |
UX Other trade receivables | 6 209.00 | | | 6 209.00 |
VB VAT | 2 284.00 | | | 2 284.00 |
VC Group and associates | 552 366.00 | | | 552 366.00 |
VI Group and Associates | 271 362.00 | 271 362.00 | | 271 362.00 |
VQ Other Taxes, Duties, and Similar Debts | 314.00 | 314.00 | | 314.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 726.00 | | | 7 726.00 |
VS Prepaid expenses | 1 555.00 | | | 1 555.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 570 140.00 | 570 140.00 | | 570 140.00 |
VW VAT | 1 035.00 | 1 035.00 | | 1 035.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 279 659.00 | 279 659.00 | | 279 659.00 |
| |
| 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 | 1 443.00 | | | 1 443.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 312.00 | | | 2 312.00 |
ST Other accounts | 3 318.00 | | | 3 318.00 |
XQ Rental, rental and co-ownership charges | 700.00 | | | 700.00 |
YW Business tax | 244.00 | | | 244.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 687.00 | | | 1 687.00 |
YY Amount of VAT collected | 14 628.00 | | | 14 628.00 |
YZ Total deductible VAT on goods and services | 395.00 | | | 395.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 330.00 | | | 6 330.00 |
