| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 46 390.00 | 46 390.00 | | 46 390.00 |
AP Buildings | 350 000.00 | 75 367.00 | 274 633.00 | 350 000.00 |
AT Other tangible assets | 191 527.00 | 85 621.00 | 105 906.00 | 191 527.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 587 931.00 | 207 377.00 | 380 555.00 | 587 931.00 |
BX Customers and related accounts | 24 363.00 | | 24 363.00 | 24 363.00 |
BZ Other receivables | 960.00 | | 960.00 | 960.00 |
CF Cash and cash equivalents | 39 766.00 | | 39 766.00 | 39 766.00 |
CH Prepaid expenses | 4 282.00 | | 4 282.00 | 4 282.00 |
CJ TOTAL (II) | 69 371.00 | | 69 371.00 | 69 371.00 |
CO Grand total (0 to V) | 657 302.00 | 207 377.00 | 449 925.00 | 657 302.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -47 265.00 | -69 781.00 | | -47 265.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 270.00 | 22 516.00 | | 13 270.00 |
DL TOTAL (I) | -23 995.00 | -37 265.00 | | -23 995.00 |
DU Loans and Debts from Credit Institutions (3) | 329 761.00 | 362 543.00 | | 329 761.00 |
DV Miscellaneous Loans and Financial Debts (4) | 124 630.00 | 134 275.00 | | 124 630.00 |
DX Trade payables and related accounts | 1 542.00 | 3 310.00 | | 1 542.00 |
DY Tax and social security liabilities | 17 988.00 | 12 949.00 | | 17 988.00 |
EA Other liabilities | | 927.00 | | |
EC TOTAL (IV) | 473 921.00 | 514 004.00 | | 473 921.00 |
EE Grand total (I to V) | 449 925.00 | 476 739.00 | | 449 925.00 |
EG Accrued income and payables due within one year | 177 126.00 | 184 695.00 | | 177 126.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 99 152.00 | | 99 152.00 | 99 152.00 |
FJ Net sales | 99 152.00 | | 99 152.00 | 99 152.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 99 152.00 | |
FW Other purchases and external expenses | | | 22 757.00 | |
FX Taxes, duties, and similar payments | | | 15 749.00 | |
FZ Social Security Contributions | | | 1 102.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 39 320.00 | |
GF Total Operating Expenses (II) | | | 78 928.00 | |
GG - OPERATING RESULT (I - II) | | | 20 224.00 | |
GR Interest and similar expenses | | | 6 955.00 | |
GU Total financial expenses (VI) | | | 6 955.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 955.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 270.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 102.00 | 1 156.00 | | 1 102.00 |
HL TOTAL REVENUE (I + III + V + VII) | 99 152.00 | 119 201.00 | | 99 152.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 85 882.00 | 96 685.00 | | 85 882.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 270.00 | 22 516.00 | | 13 270.00 |
| |
| 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 | 582 255.00 | | 5 676.00 | 582 255.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 46 390.00 | | | 46 390.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 587 931.00 | |
IN DECREASES Start-up, development, or research expenses | | | 46 390.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 541 527.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 535 851.00 | | 5 676.00 | 535 851.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 168 057.00 | 39 320.00 | | 168 057.00 |
CY DEPRECIATION Start-up, development, or research expenses | 39 869.00 | 6 520.00 | | 39 869.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 128 188.00 | 32 799.00 | | 128 188.00 |
| |
| 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 | 10 987.00 | 10 987.00 | | 10 987.00 |
8B Suppliers and Related Accounts | 1 542.00 | 1 542.00 | | 1 542.00 |
UX Other trade receivables | 24 363.00 | 24 363.00 | | 24 363.00 |
VB VAT | 542.00 | 542.00 | | 542.00 |
VH Loans with a maturity of more than one year at origin | 329 761.00 | 32 966.00 | 136 829.00 | 329 761.00 |
VI Group and Associates | 113 643.00 | 113 643.00 | | 113 643.00 |
VK Loans repaid during the year | 31 866.00 | | | 31 866.00 |
VM Income taxes | 418.00 | 418.00 | | 418.00 |
VQ Other Taxes, Duties, and Similar Debts | 15 484.00 | 15 484.00 | | 15 484.00 |
VS Prepaid expenses | 4 282.00 | 4 282.00 | | 4 282.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 605.00 | 29 605.00 | | 29 605.00 |
VW VAT | 2 504.00 | 2 504.00 | | 2 504.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 473 921.00 | 177 126.00 | 136 829.00 | 473 921.00 |
| |
| 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 | 14 860.00 | 15 397.00 | | 14 860.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 563.00 | 2 502.00 | | 2 563.00 |
ST Other accounts | 20 085.00 | 25 415.00 | | 20 085.00 |
XQ Rental, rental and co-ownership charges | 109.00 | | | 109.00 |
YW Business tax | 889.00 | 512.00 | | 889.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 15 749.00 | 15 909.00 | | 15 749.00 |
YY Amount of VAT collected | 11 499.00 | 16 029.00 | | 11 499.00 |
YZ Total deductible VAT on goods and services | 3 028.00 | | | 3 028.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 22 757.00 | 27 917.00 | | 22 757.00 |
