| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 258 000.00 | | 258 000.00 | 258 000.00 |
BJ TOTAL (I) | 258 000.00 | | 258 000.00 | 258 000.00 |
BZ Other receivables | 971 759.00 | | 971 759.00 | 971 759.00 |
CF Cash and cash equivalents | 7 076.00 | | 7 076.00 | 7 076.00 |
CJ TOTAL (II) | 978 836.00 | | 978 836.00 | 978 836.00 |
CO Grand total (0 to V) | 1 236 836.00 | | 1 236 836.00 | 1 236 836.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 432 500.00 | 432 500.00 | | 432 500.00 |
DD Legal reserve (1) | 40 814.00 | 40 814.00 | | 40 814.00 |
DH Retained earnings | 2 365.00 | 4 616.00 | | 2 365.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 515 223.00 | -2 250.00 | | 515 223.00 |
DL TOTAL (I) | 990 903.00 | 475 680.00 | | 990 903.00 |
DU Loans and Debts from Credit Institutions (3) | 111.00 | 105.00 | | 111.00 |
DX Trade payables and related accounts | 1 644.00 | 1 620.00 | | 1 644.00 |
DY Tax and social security liabilities | 244 178.00 | | | 244 178.00 |
EC TOTAL (IV) | 245 933.00 | 1 725.00 | | 245 933.00 |
EE Grand total (I to V) | 1 236 836.00 | 477 405.00 | | 1 236 836.00 |
EG Accrued income and payables due within one year | 245 933.00 | 1 725.00 | | 245 933.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 26 037.00 | |
FX Taxes, duties, and similar payments | | | 595.00 | |
GF Total Operating Expenses (II) | | | 26 632.00 | |
GG - OPERATING RESULT (I - II) | | | -26 632.00 | |
GL Other interest and similar income | | | 8 687.00 | |
GP Total financial income (V) | | | 8 687.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 687.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -17 944.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 646.00 | 953.00 | | 1 646.00 |
HB Exceptional income from capital transactions | 937 700.00 | | | 937 700.00 |
HD Total exceptional income (VII) | 939 346.00 | 953.00 | | 939 346.00 |
HF Exceptional expenses on capital transactions | 162 000.00 | | | 162 000.00 |
HH Total exceptional expenses (VIII) | 162 000.00 | | | 162 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 777 346.00 | 953.00 | | 777 346.00 |
HK Income tax | 244 178.00 | | | 244 178.00 |
HL TOTAL REVENUE (I + III + V + VII) | 948 034.00 | 1 987.00 | | 948 034.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 432 810.00 | 4 237.00 | | 432 810.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 515 223.00 | -2 250.00 | | 515 223.00 |
| |
| 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 | 420 000.00 | | | 420 000.00 |
I4 DECREASES Grand Total | | 162 000.00 | 258 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 162 000.00 | 258 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 420 000.00 | | | 420 000.00 |
| |
| 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 | 1 644.00 | 1 644.00 | | 1 644.00 |
8E Income Taxes | 244 178.00 | 244 178.00 | | 244 178.00 |
VB VAT | 277.00 | | | 277.00 |
VC Group and associates | 971 482.00 | | | 971 482.00 |
VG Loans with a maturity of up to one year at origin | 111.00 | 111.00 | | 111.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 971 759.00 | 971 759.00 | | 971 759.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 245 933.00 | 245 933.00 | | 245 933.00 |
| |
| 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 | 447.00 | 445.00 | | 447.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 21 414.00 | 1 394.00 | | 21 414.00 |
ST Other accounts | 4 622.00 | 494.00 | | 4 622.00 |
YW Business tax | 148.00 | 1 904.00 | | 148.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 595.00 | 2 349.00 | | 595.00 |
YY Amount of VAT collected | 187 540.00 | | | 187 540.00 |
YZ Total deductible VAT on goods and services | 4 277.00 | 573.00 | | 4 277.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 26 037.00 | 1 888.00 | | 26 037.00 |
