| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 321 059.00 | 321 059.00 | | 321 059.00 |
AR Technical installations, industrial equipment and tools | 15 732.00 | 15 732.00 | | 15 732.00 |
AT Other tangible assets | 47 534.00 | 37 029.00 | 10 505.00 | 47 534.00 |
BJ TOTAL (I) | 384 325.00 | 373 819.00 | 10 505.00 | 384 325.00 |
BX Customers and related accounts | 703 222.00 | 653 033.00 | 50 188.00 | 703 222.00 |
BZ Other receivables | 245.00 | | 245.00 | 245.00 |
CF Cash and cash equivalents | 26 207.00 | | 26 207.00 | 26 207.00 |
CJ TOTAL (II) | 729 674.00 | 653 033.00 | 76 640.00 | 729 674.00 |
CO Grand total (0 to V) | 1 113 998.00 | 1 026 853.00 | 87 145.00 | 1 113 998.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 464.00 | 2 494.00 | | 464.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 511.00 | 45 970.00 | | 49 511.00 |
DL TOTAL (I) | 58 359.00 | 56 849.00 | | 58 359.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 108.00 | 11 348.00 | | 18 108.00 |
DX Trade payables and related accounts | 2 077.00 | 1 800.00 | | 2 077.00 |
DY Tax and social security liabilities | 8 600.00 | 20 440.00 | | 8 600.00 |
EC TOTAL (IV) | 28 786.00 | 33 588.00 | | 28 786.00 |
EE Grand total (I to V) | 87 145.00 | 90 436.00 | | 87 145.00 |
EG Accrued income and payables due within one year | 28 786.00 | 33 588.00 | | 28 786.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 86 511.00 | | 86 511.00 | 86 511.00 |
FJ Net sales | 86 511.00 | | 86 511.00 | 86 511.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 86 512.00 | |
FW Other purchases and external expenses | | | 15 516.00 | |
FX Taxes, duties, and similar payments | | | 7 544.00 | |
FZ Social Security Contributions | | | 1 800.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 917.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 26 779.00 | |
GG - OPERATING RESULT (I - II) | | | 59 733.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 59 733.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 800.00 | 1 159.00 | | 1 800.00 |
HC Reversals of provisions and transfers of expenses | 2 850.00 | | | 2 850.00 |
HD Total exceptional income (VII) | 2 850.00 | | | 2 850.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 850.00 | | | 2 850.00 |
HK Income tax | 13 072.00 | 13 616.00 | | 13 072.00 |
HL TOTAL REVENUE (I + III + V + VII) | 89 362.00 | 93 017.00 | | 89 362.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 851.00 | 47 047.00 | | 39 851.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 511.00 | 45 970.00 | | 49 511.00 |
| |
| 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 | 377 268.00 | | 7 057.00 | 377 268.00 |
I4 DECREASES Grand Total | | | 384 325.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 384 325.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 377 268.00 | | 7 057.00 | 377 268.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 371 902.00 | 1 917.00 | | 371 902.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 371 902.00 | 1 917.00 | | 371 902.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 653 033.00 | | | 653 033.00 |
7B Total provisions for depreciation | 653 033.00 | | | 653 033.00 |
7C Grand total | 653 033.00 | | | 653 033.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 5 450.00 | 5 450.00 | | 5 450.00 |
8B Suppliers and Related Accounts | 2 077.00 | 2 077.00 | | 2 077.00 |
8E Income Taxes | 717.00 | 717.00 | | 717.00 |
UX Other trade receivables | 35 725.00 | | | 35 725.00 |
VA Doubtful or disputed receivables | 667 497.00 | | | 667 497.00 |
VB VAT | 245.00 | | | 245.00 |
VI Group and Associates | 12 658.00 | 12 658.00 | | 12 658.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 703 467.00 | 35 970.00 | 667 497.00 | 703 467.00 |
VW VAT | 7 883.00 | 7 883.00 | | 7 883.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 786.00 | 28 786.00 | | 28 786.00 |
| |
| 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 | 7 086.00 | 5 708.00 | | 7 086.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 150.00 | 7 304.00 | | 3 150.00 |
ST Other accounts | 5 378.00 | 6 034.00 | | 5 378.00 |
XQ Rental, rental and co-ownership charges | 6 988.00 | 11 028.00 | | 6 988.00 |
YW Business tax | 458.00 | 1 031.00 | | 458.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 7 544.00 | 6 739.00 | | 7 544.00 |
YY Amount of VAT collected | 16 457.00 | 17 292.00 | | 16 457.00 |
YZ Total deductible VAT on goods and services | 967.00 | 1 845.00 | | 967.00 |
ZE Dividends | 48 000.00 | | | 48 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 15 516.00 | 24 367.00 | | 15 516.00 |
