| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 472.00 | 1 772.00 | 1 700.00 | 3 472.00 |
BH Other financial assets | 59 104.00 | | 59 104.00 | 59 104.00 |
BJ TOTAL (I) | 169 134.00 | 1 772.00 | 167 362.00 | 169 134.00 |
BZ Other receivables | 34 580.00 | | 34 580.00 | 34 580.00 |
CF Cash and cash equivalents | 9 509.00 | | 9 509.00 | 9 509.00 |
CJ TOTAL (II) | 44 089.00 | | 44 089.00 | 44 089.00 |
CO Grand total (0 to V) | 213 223.00 | 1 772.00 | 211 451.00 | 213 223.00 |
CU Other investments | 106 558.00 | | 106 558.00 | 106 558.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | 25 647.00 | | | 25 647.00 |
DH Retained earnings | 99 355.00 | | | 99 355.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 029.00 | | | 24 029.00 |
DL TOTAL (I) | 157 416.00 | | | 157 416.00 |
DV Miscellaneous Loans and Financial Debts (4) | 396.00 | | | 396.00 |
DW Advances and down payments received on current orders | 4 980.00 | | | 4 980.00 |
DX Trade payables and related accounts | 26 549.00 | | | 26 549.00 |
DY Tax and social security liabilities | 7 860.00 | | | 7 860.00 |
EA Other liabilities | 14 250.00 | | | 14 250.00 |
EC TOTAL (IV) | 54 035.00 | | | 54 035.00 |
EE Grand total (I to V) | 211 451.00 | | | 211 451.00 |
EG Accrued income and payables due within one year | 49 055.00 | | | 49 055.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 54 740.00 | | 54 740.00 | 54 740.00 |
FJ Net sales | 54 740.00 | | 54 740.00 | 54 740.00 |
FR Total operating income (I) | | | 54 740.00 | |
FW Other purchases and external expenses | | | 25 820.00 | |
FX Taxes, duties, and similar payments | | | 135.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 215.00 | |
GF Total Operating Expenses (II) | | | 26 170.00 | |
GG - OPERATING RESULT (I - II) | | | 28 570.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 570.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 300.00 | | | 300.00 |
HH Total exceptional expenses (VIII) | 300.00 | | | 300.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -300.00 | | | -300.00 |
HK Income tax | 4 241.00 | | | 4 241.00 |
HL TOTAL REVENUE (I + III + V + VII) | 54 740.00 | | | 54 740.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 711.00 | | | 30 711.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 029.00 | | | 24 029.00 |
| |
| 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 | 167 772.00 | | 1 362.00 | 167 772.00 |
I3 DECREASES Total Financial Fixed Assets | | | 165 662.00 | |
I4 DECREASES Grand Total | | | 169 134.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 472.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 472.00 | | | 3 472.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 164 300.00 | | 1 362.00 | 164 300.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 558.00 | 215.00 | | 1 558.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 558.00 | 215.00 | | 1 558.00 |
| |
| 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 | 26 549.00 | 26 549.00 | | 26 549.00 |
8E Income Taxes | 4 292.00 | 4 292.00 | | 4 292.00 |
8K Other liabilities (including liabilities related to repo transactions) | 14 250.00 | 14 250.00 | | 14 250.00 |
UT Other financial assets | 59 104.00 | | | 59 104.00 |
VB VAT | 5 099.00 | | | 5 099.00 |
VC Group and associates | 29 481.00 | | | 29 481.00 |
VI Group and Associates | 396.00 | 396.00 | | 396.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 93 684.00 | 34 580.00 | 59 104.00 | 93 684.00 |
VW VAT | 3 568.00 | 3 568.00 | | 3 568.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 49 055.00 | 49 055.00 | | 49 055.00 |
| |
| 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) | 1 620.00 | | | 1 620.00 |
ST Other accounts | 18 200.00 | | | 18 200.00 |
XQ Rental, rental and co-ownership charges | 6 000.00 | | | 6 000.00 |
YW Business tax | 135.00 | | | 135.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 135.00 | | | 135.00 |
YY Amount of VAT collected | 10 948.00 | | | 10 948.00 |
YZ Total deductible VAT on goods and services | 563.00 | | | 563.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 25 820.00 | | | 25 820.00 |
