| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 000 000.00 | 600 000.00 | 400 000.00 | 1 000 000.00 |
BX Customers and related accounts | 14 400.00 | | 14 400.00 | 14 400.00 |
BZ Other receivables | 6 153.00 | | 6 153.00 | 6 153.00 |
CF Cash and cash equivalents | 1 362.00 | | 1 362.00 | 1 362.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 21 915.00 | | 21 915.00 | 21 915.00 |
CO Grand total (0 to V) | 1 021 915.00 | 600 000.00 | 421 915.00 | 1 021 915.00 |
CU Other investments | 1 000 000.00 | 600 000.00 | 400 000.00 | 1 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | 60 000.00 | | 60 000.00 |
DD Legal reserve (1) | 6 000.00 | 6 000.00 | | 6 000.00 |
DH Retained earnings | 194 199.00 | 187 809.00 | | 194 199.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 819.00 | 6 389.00 | | 25 819.00 |
DL TOTAL (I) | 286 018.00 | 260 199.00 | | 286 018.00 |
DV Miscellaneous Loans and Financial Debts (4) | 98 936.00 | 104 162.00 | | 98 936.00 |
DX Trade payables and related accounts | 21 177.00 | 26 446.00 | | 21 177.00 |
DY Tax and social security liabilities | 15 784.00 | 23 064.00 | | 15 784.00 |
EC TOTAL (IV) | 135 898.00 | 153 672.00 | | 135 898.00 |
EE Grand total (I to V) | 421 915.00 | 413 870.00 | | 421 915.00 |
EG Accrued income and payables due within one year | 135 898.00 | 153 672.00 | | 135 898.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 42 100.00 | | 42 100.00 | 42 100.00 |
FJ Net sales | 42 100.00 | | 42 100.00 | 42 100.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 42 100.00 | |
FW Other purchases and external expenses | | | 19 188.00 | |
FX Taxes, duties, and similar payments | | | 547.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 19 735.00 | |
GG - OPERATING RESULT (I - II) | | | 22 365.00 | |
GR Interest and similar expenses | | | 903.00 | |
GU Total financial expenses (VI) | | | 903.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -903.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 462.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 7 698.00 | 6 589.00 | | 7 698.00 |
HD Total exceptional income (VII) | 7 698.00 | 6 589.00 | | 7 698.00 |
HE Exceptional expenses on management operations | | 801.00 | | |
HH Total exceptional expenses (VIII) | | 801.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 698.00 | 5 788.00 | | 7 698.00 |
HK Income tax | 3 341.00 | 1 076.00 | | 3 341.00 |
HL TOTAL REVENUE (I + III + V + VII) | 49 798.00 | 27 541.00 | | 49 798.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 979.00 | 21 152.00 | | 23 979.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 819.00 | 6 389.00 | | 25 819.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 600 000.00 | | | 600 000.00 |
7C Grand total | 600 000.00 | | | 600 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 21 177.00 | 21 177.00 | | 21 177.00 |
8E Income Taxes | 3 341.00 | 3 341.00 | | 3 341.00 |
UX Other trade receivables | 14 400.00 | | | 14 400.00 |
VB VAT | 6 153.00 | | | 6 153.00 |
VI Group and Associates | 98 936.00 | 98 936.00 | | 98 936.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 553.00 | 20 553.00 | | 20 553.00 |
VW VAT | 12 443.00 | 12 443.00 | | 12 443.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 135 898.00 | 135 898.00 | | 135 898.00 |
| |
| 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 | | -1 092.00 | | |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 419.00 | 5 933.00 | | 4 419.00 |
ST Other accounts | 12 737.00 | 12 843.00 | | 12 737.00 |
XQ Rental, rental and co-ownership charges | 2 032.00 | | | 2 032.00 |
YW Business tax | 547.00 | 549.00 | | 547.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 547.00 | -543.00 | | 547.00 |
YY Amount of VAT collected | 8 420.00 | 6 190.00 | | 8 420.00 |
YZ Total deductible VAT on goods and services | 1 012.00 | 939.00 | | 1 012.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 19 188.00 | 18 777.00 | | 19 188.00 |
