| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 49 352.00 | | 49 352.00 | 49 352.00 |
BN Goods in progress | 22 440.00 | | 22 440.00 | 22 440.00 |
BX Customers and related accounts | 362 988.00 | | 362 988.00 | 362 988.00 |
BZ Other receivables | 763 155.00 | | 763 155.00 | 763 155.00 |
CD Marketable securities | 349 902.00 | | 349 902.00 | 349 902.00 |
CF Cash and cash equivalents | 33 246.00 | | 33 246.00 | 33 246.00 |
CH Prepaid expenses | 380.00 | | 380.00 | 380.00 |
CJ TOTAL (II) | 1 532 110.00 | | 1 532 110.00 | 1 532 110.00 |
CO Grand total (0 to V) | 1 581 462.00 | | 1 581 462.00 | 1 581 462.00 |
CU Other investments | 49 352.00 | | 49 352.00 | 49 352.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | | | 1 000 000.00 |
DB Share, merger, contribution premiums, etc. | 61 000.00 | | | 61 000.00 |
DD Legal reserve (1) | 5 933.00 | | | 5 933.00 |
DH Retained earnings | -16 458.00 | | | -16 458.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 363.00 | | | 39 363.00 |
DL TOTAL (I) | 1 089 837.00 | | | 1 089 837.00 |
DV Miscellaneous Loans and Financial Debts (4) | 307 126.00 | | | 307 126.00 |
DX Trade payables and related accounts | 58 094.00 | | | 58 094.00 |
DY Tax and social security liabilities | 84 308.00 | | | 84 308.00 |
EA Other liabilities | 42 097.00 | | | 42 097.00 |
EC TOTAL (IV) | 491 625.00 | | | 491 625.00 |
EE Grand total (I to V) | 1 581 462.00 | | | 1 581 462.00 |
EG Accrued income and payables due within one year | 491 625.00 | | | 491 625.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 74 538.00 | | 74 538.00 | 74 538.00 |
FJ Net sales | 74 538.00 | | 74 538.00 | 74 538.00 |
FQ Other income | | | 86.00 | |
FR Total operating income (I) | | | 74 624.00 | |
FW Other purchases and external expenses | | | 26 155.00 | |
FX Taxes, duties, and similar payments | | | 445.00 | |
GE Other Expenses | | | 74.00 | |
GF Total Operating Expenses (II) | | | 26 675.00 | |
GG - OPERATING RESULT (I - II) | | | 47 949.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 949.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 26.00 | | | 26.00 |
HD Total exceptional income (VII) | 26.00 | | | 26.00 |
HE Exceptional expenses on management operations | 176.00 | | | 176.00 |
HH Total exceptional expenses (VIII) | 176.00 | | | 176.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -150.00 | | | -150.00 |
HK Income tax | 8 437.00 | | | 8 437.00 |
HL TOTAL REVENUE (I + III + V + VII) | 74 651.00 | | | 74 651.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 35 288.00 | | | 35 288.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 39 363.00 | | | 39 363.00 |
| |
| 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 | 49 352.00 | | | 49 352.00 |
I3 DECREASES Total Financial Fixed Assets | | | 49 352.00 | |
I4 DECREASES Grand Total | | | 49 352.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 49 352.00 | | | 49 352.00 |
| |
| 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 | 58 094.00 | 58 094.00 | | 58 094.00 |
8E Income Taxes | 8 437.00 | 8 437.00 | | 8 437.00 |
8K Other liabilities (including liabilities related to repo transactions) | 42 097.00 | 42 097.00 | | 42 097.00 |
UX Other trade receivables | 362 988.00 | 362 988.00 | | 362 988.00 |
VB VAT | 4 618.00 | 4 618.00 | | 4 618.00 |
VC Group and associates | 758 537.00 | 758 537.00 | | 758 537.00 |
VI Group and Associates | 307 126.00 | 307 126.00 | | 307 126.00 |
VQ Other Taxes, Duties, and Similar Debts | 445.00 | 445.00 | | 445.00 |
VS Prepaid expenses | 380.00 | 380.00 | | 380.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 126 523.00 | 1 126 523.00 | | 1 126 523.00 |
VW VAT | 75 426.00 | 75 426.00 | | 75 426.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 491 625.00 | 491 625.00 | | 491 625.00 |
| |
| 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) | 6 251.00 | | | 6 251.00 |
ST Other accounts | 5 738.00 | | | 5 738.00 |
YT Subcontracting | 14 167.00 | | | 14 167.00 |
YW Business tax | 445.00 | | | 445.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 445.00 | | | 445.00 |
YY Amount of VAT collected | 14 908.00 | | | 14 908.00 |
YZ Total deductible VAT on goods and services | 1 507.00 | | | 1 507.00 |
ZE Dividends | 39 000.00 | | | 39 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 26 155.00 | | | 26 155.00 |
