| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 164 440.00 | 40 000.00 | 1 124 440.00 | 1 164 440.00 |
BZ Other receivables | 174 611.00 | | 174 611.00 | 174 611.00 |
CF Cash and cash equivalents | 1 249.00 | | 1 249.00 | 1 249.00 |
CJ TOTAL (II) | 175 861.00 | | 175 861.00 | 175 861.00 |
CO Grand total (0 to V) | 1 340 301.00 | 40 000.00 | 1 300 301.00 | 1 340 301.00 |
CU Other investments | 1 164 440.00 | 40 000.00 | 1 124 440.00 | 1 164 440.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 800 000.00 | 800 000.00 | | 800 000.00 |
DH Retained earnings | -21 800.00 | -39 636.00 | | -21 800.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 332.00 | 17 836.00 | | 1 332.00 |
DL TOTAL (I) | 779 532.00 | 778 200.00 | | 779 532.00 |
DV Miscellaneous Loans and Financial Debts (4) | 500 118.00 | 295 074.00 | | 500 118.00 |
DX Trade payables and related accounts | 6 600.00 | 4 848.00 | | 6 600.00 |
DY Tax and social security liabilities | 13 979.00 | 29 556.00 | | 13 979.00 |
EA Other liabilities | 73.00 | 72.00 | | 73.00 |
EC TOTAL (IV) | 520 769.00 | 329 550.00 | | 520 769.00 |
EE Grand total (I to V) | 1 300 301.00 | 1 107 750.00 | | 1 300 301.00 |
EG Accrued income and payables due within one year | 44 630.00 | 77 411.00 | | 44 630.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 67 708.00 | | 67 708.00 | 67 708.00 |
FJ Net sales | 67 708.00 | | 67 708.00 | 67 708.00 |
FO Operating subsidies | | | 333.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 68 045.00 | |
FW Other purchases and external expenses | | | 20 336.00 | |
FX Taxes, duties, and similar payments | | | 388.00 | |
FY Salaries and Wages | | | 4 835.00 | |
FZ Social Security Contributions | | | 1 334.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 26 896.00 | |
GG - OPERATING RESULT (I - II) | | | 41 149.00 | |
GL Other interest and similar income | | | 1 108.00 | |
GM Reversals of provisions and transfers of expenses | | | 10 000.00 | |
GP Total financial income (V) | | | 11 108.00 | |
GQ Financial allocations to depreciation and provisions | | | 20 000.00 | |
GR Interest and similar expenses | | | 28 984.00 | |
GU Total financial expenses (VI) | | | 48 984.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -37 876.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 273.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 941.00 | 1 237.00 | | 1 941.00 |
HL TOTAL REVENUE (I + III + V + VII) | 79 153.00 | 55 224.00 | | 79 153.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 77 821.00 | 37 388.00 | | 77 821.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 332.00 | 17 836.00 | | 1 332.00 |
| |
| 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 | 1 129 340.00 | | 35 100.00 | 1 129 340.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 164 440.00 | |
I4 DECREASES Grand Total | | | 1 164 440.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 129 340.00 | | 35 100.00 | 1 129 340.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 30 000.00 | 20 000.00 | 10 000.00 | 30 000.00 |
7C Grand total | 30 000.00 | 20 000.00 | 10 000.00 | 30 000.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 20 000.00 | 10 000.00 | |
| |
| 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 | 494 944.00 | 18 805.00 | 476 139.00 | 494 944.00 |
8B Suppliers and Related Accounts | 6 600.00 | 6 600.00 | | 6 600.00 |
8E Income Taxes | 1 941.00 | 1 941.00 | | 1 941.00 |
8K Other liabilities (including liabilities related to repo transactions) | 73.00 | 73.00 | | 73.00 |
VB VAT | 1 100.00 | 1 100.00 | | 1 100.00 |
VC Group and associates | 171 178.00 | 171 178.00 | | 171 178.00 |
VI Group and Associates | 5 174.00 | 5 174.00 | | 5 174.00 |
VJ Loans taken out during the year | 224 000.00 | | | 224 000.00 |
VK Loans repaid during the year | 2 839.00 | | | 2 839.00 |
VM Income taxes | 333.00 | 333.00 | | 333.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 238.00 | 10 238.00 | | 10 238.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 000.00 | 2 000.00 | | 2 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 174 611.00 | 174 611.00 | | 174 611.00 |
VW VAT | 1 800.00 | 1 800.00 | | 1 800.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 520 769.00 | 44 630.00 | 476 139.00 | 520 769.00 |
| |
| 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 | 59.00 | 133.00 | | 59.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 8 071.00 | 5 020.00 | | 8 071.00 |
ST Other accounts | 12 265.00 | 4 243.00 | | 12 265.00 |
YW Business tax | 329.00 | 161.00 | | 329.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 388.00 | 294.00 | | 388.00 |
YY Amount of VAT collected | 13 542.00 | 12 844.00 | | 13 542.00 |
YZ Total deductible VAT on goods and services | 1 411.00 | 6 030.00 | | 1 411.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 20 336.00 | 9 263.00 | | 20 336.00 |
