| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 408.00 | | 5 408.00 | 5 408.00 |
BZ Other receivables | 1 413 559.00 | | 1 413 559.00 | 1 413 559.00 |
CF Cash and cash equivalents | 28 116.00 | | 28 116.00 | 28 116.00 |
CJ TOTAL (II) | 1 441 675.00 | | 1 441 675.00 | 1 441 675.00 |
CO Grand total (0 to V) | 1 447 083.00 | | 1 447 083.00 | 1 447 083.00 |
CU Other investments | 5 408.00 | | 5 408.00 | 5 408.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | | | 4 000.00 |
DD Legal reserve (1) | 400.00 | | | 400.00 |
DH Retained earnings | 1 321 758.00 | | | 1 321 758.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 468.00 | | | 16 468.00 |
DL TOTAL (I) | 1 342 626.00 | | | 1 342 626.00 |
DU Loans and Debts from Credit Institutions (3) | 66.00 | | | 66.00 |
DV Miscellaneous Loans and Financial Debts (4) | 63 063.00 | | | 63 063.00 |
DX Trade payables and related accounts | 41 328.00 | | | 41 328.00 |
EC TOTAL (IV) | 104 457.00 | | | 104 457.00 |
EE Grand total (I to V) | 1 447 083.00 | | | 1 447 083.00 |
EG Accrued income and payables due within one year | 104 457.00 | | | 104 457.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 66.00 | | | 66.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 53 446.00 | | 53 446.00 | 53 446.00 |
FJ Net sales | 53 446.00 | | 53 446.00 | 53 446.00 |
FR Total operating income (I) | | | 53 446.00 | |
FW Other purchases and external expenses | | | 65 590.00 | |
FX Taxes, duties, and similar payments | | | 642.00 | |
GF Total Operating Expenses (II) | | | 66 233.00 | |
GG - OPERATING RESULT (I - II) | | | -12 786.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 121 217.00 | |
GP Total financial income (V) | | | 121 217.00 | |
GR Interest and similar expenses | | | 89 056.00 | |
GU Total financial expenses (VI) | | | 89 056.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 32 160.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 374.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 906.00 | | | 2 906.00 |
HL TOTAL REVENUE (I + III + V + VII) | 174 663.00 | | | 174 663.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 158 195.00 | | | 158 195.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 468.00 | | | 16 468.00 |
| |
| 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 | 4 410.00 | | 998.00 | 4 410.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 408.00 | |
I4 DECREASES Grand Total | | | 5 408.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 410.00 | | 998.00 | 4 410.00 |
| |
| 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 | 41 328.00 | 41 328.00 | | 41 328.00 |
VB VAT | 6 888.00 | | | 6 888.00 |
VC Group and associates | 1 355 505.00 | | | 1 355 505.00 |
VG Loans with a maturity of up to one year at origin | 66.00 | 66.00 | | 66.00 |
VI Group and Associates | 63 063.00 | 63 063.00 | | 63 063.00 |
VM Income taxes | 51 166.00 | | | 51 166.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 413 559.00 | 1 413 559.00 | | 1 413 559.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 104 457.00 | 104 457.00 | | 104 457.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 081.00 | | | 5 081.00 |
ST Other accounts | 509.00 | | | 509.00 |
YU External personnel | 60 000.00 | | | 60 000.00 |
YW Business tax | 642.00 | | | 642.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 642.00 | | | 642.00 |
YY Amount of VAT collected | 10 689.00 | | | 10 689.00 |
YZ Total deductible VAT on goods and services | 12 950.00 | | | 12 950.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 65 590.00 | | | 65 590.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
