| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 405 373.00 | | 405 373.00 | 405 373.00 |
CF Cash and cash equivalents | 10 179.00 | | 10 179.00 | 10 179.00 |
CJ TOTAL (II) | 415 552.00 | | 415 552.00 | 415 552.00 |
CO Grand total (0 to V) | 415 552.00 | | 415 552.00 | 415 552.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 700.00 | 7 700.00 | | 7 700.00 |
DD Legal reserve (1) | 3 506.00 | 3 506.00 | | 3 506.00 |
DH Retained earnings | 150 919.00 | 78 858.00 | | 150 919.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 166 513.00 | 172 061.00 | | 166 513.00 |
DL TOTAL (I) | 328 638.00 | 262 125.00 | | 328 638.00 |
DX Trade payables and related accounts | 3 656.00 | | | 3 656.00 |
EA Other liabilities | 83 257.00 | 86 031.00 | | 83 257.00 |
EC TOTAL (IV) | 86 913.00 | 86 031.00 | | 86 913.00 |
EE Grand total (I to V) | 415 552.00 | 348 156.00 | | 415 552.00 |
EG Accrued income and payables due within one year | 86 913.00 | 86 031.00 | | 86 913.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 261 096.00 | | 261 096.00 | 261 096.00 |
FJ Net sales | 261 096.00 | | 261 096.00 | 261 096.00 |
FR Total operating income (I) | | | 261 096.00 | |
FW Other purchases and external expenses | | | 11 515.00 | |
FX Taxes, duties, and similar payments | | | 516.00 | |
GF Total Operating Expenses (II) | | | 12 031.00 | |
GG - OPERATING RESULT (I - II) | | | 249 065.00 | |
GL Other interest and similar income | | | 705.00 | |
GP Total financial income (V) | | | 705.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 705.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 249 770.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 83 257.00 | 86 031.00 | | 83 257.00 |
HL TOTAL REVENUE (I + III + V + VII) | 261 802.00 | 269 802.00 | | 261 802.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 95 288.00 | 97 741.00 | | 95 288.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 166 513.00 | 172 061.00 | | 166 513.00 |
| |
| 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 | 3 656.00 | 3 656.00 | | 3 656.00 |
VC Group and associates | 405 373.00 | | | 405 373.00 |
VI Group and Associates | 83 257.00 | 83 257.00 | | 83 257.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 405 373.00 | 405 373.00 | | 405 373.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 86 913.00 | 86 913.00 | | 86 913.00 |
| |
| 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) | 53.00 | 68.00 | | 53.00 |
ST Other accounts | 7 501.00 | 3 906.00 | | 7 501.00 |
XQ Rental, rental and co-ownership charges | 3 960.00 | 3 960.00 | | 3 960.00 |
YW Business tax | 516.00 | 3 776.00 | | 516.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 516.00 | 3 776.00 | | 516.00 |
ZE Dividends | 100 000.00 | | | 100 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 11 515.00 | 7 934.00 | | 11 515.00 |
