| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 263 350.00 | | 263 350.00 | 263 350.00 |
BZ Other receivables | 78 189.00 | | 78 189.00 | 78 189.00 |
CD Marketable securities | 80 204.00 | | 80 204.00 | 80 204.00 |
CF Cash and cash equivalents | 27 412.00 | | 27 412.00 | 27 412.00 |
CJ TOTAL (II) | 185 805.00 | | 185 805.00 | 185 805.00 |
CO Grand total (0 to V) | 449 155.00 | | 449 155.00 | 449 155.00 |
CU Other investments | 263 350.00 | | 263 350.00 | 263 350.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 258 281.00 | 215 153.00 | | 258 281.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 53 485.00 | 81 970.00 | | 53 485.00 |
DL TOTAL (I) | 355 766.00 | 341 123.00 | | 355 766.00 |
DV Miscellaneous Loans and Financial Debts (4) | 73 718.00 | 60 986.00 | | 73 718.00 |
DX Trade payables and related accounts | 1 686.00 | 1 692.00 | | 1 686.00 |
DY Tax and social security liabilities | 17 985.00 | 5 351.00 | | 17 985.00 |
EC TOTAL (IV) | 93 389.00 | 68 029.00 | | 93 389.00 |
EE Grand total (I to V) | 449 155.00 | 409 152.00 | | 449 155.00 |
EG Accrued income and payables due within one year | 93 389.00 | 68 029.00 | | 93 389.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FO Operating subsidies | | | 1 500.00 | |
FQ Other income | | | 3 072.00 | |
FR Total operating income (I) | | | 4 572.00 | |
FW Other purchases and external expenses | | | 2 232.00 | |
FX Taxes, duties, and similar payments | | | 303.00 | |
FY Salaries and Wages | | | 23 101.00 | |
FZ Social Security Contributions | | | 4 595.00 | |
GF Total Operating Expenses (II) | | | 30 230.00 | |
GG - OPERATING RESULT (I - II) | | | -25 658.00 | |
GL Other interest and similar income | | | 61 238.00 | |
GN Positive exchange differences | | | 160.00 | |
GP Total financial income (V) | | | 61 398.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 61 398.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 35 741.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -17 744.00 | -4 959.00 | | -17 744.00 |
HL TOTAL REVENUE (I + III + V + VII) | 65 971.00 | 84 631.00 | | 65 971.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 486.00 | 2 661.00 | | 12 486.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 53 485.00 | 81 970.00 | | 53 485.00 |
| |
| 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 | 263 350.00 | | | 263 350.00 |
I3 DECREASES Total Financial Fixed Assets | | | 263 350.00 | |
I4 DECREASES Grand Total | | | 263 350.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 263 350.00 | | | 263 350.00 |
| |
| 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 | 1 686.00 | 1 686.00 | | 1 686.00 |
8C Staff and Related Accounts | 1 933.00 | 1 933.00 | | 1 933.00 |
8D Social Security and Other Social Organizations | 6 340.00 | 6 340.00 | | 6 340.00 |
8E Income Taxes | 7 342.00 | 7 342.00 | | 7 342.00 |
VB VAT | 1 263.00 | | | 1 263.00 |
VC Group and associates | 76 926.00 | | | 76 926.00 |
VI Group and Associates | 73 718.00 | 73 718.00 | | 73 718.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 370.00 | 2 370.00 | | 2 370.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 78 189.00 | 78 189.00 | | 78 189.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 93 389.00 | 93 389.00 | | 93 389.00 |
| |
| 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 | 303.00 | 73.00 | | 303.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 538.00 | 1 757.00 | | 1 538.00 |
ST Other accounts | 693.00 | 410.00 | | 693.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 303.00 | 73.00 | | 303.00 |
YZ Total deductible VAT on goods and services | 300.00 | 308.00 | | 300.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 232.00 | 2 167.00 | | 2 232.00 |
