| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 9 378.00 | 3 807.00 | 5 571.00 | 9 378.00 |
BB Receivables related to investments | 86 347.00 | | 86 347.00 | 86 347.00 |
BJ TOTAL (I) | 454 924.00 | 3 807.00 | 451 117.00 | 454 924.00 |
BZ Other receivables | 11 277.00 | | 11 277.00 | 11 277.00 |
CD Marketable securities | 100 500.00 | | 100 500.00 | 100 500.00 |
CF Cash and cash equivalents | 17 494.00 | | 17 494.00 | 17 494.00 |
CH Prepaid expenses | 8 393.00 | | 8 393.00 | 8 393.00 |
CJ TOTAL (II) | 137 664.00 | | 137 664.00 | 137 664.00 |
CO Grand total (0 to V) | 592 589.00 | 3 807.00 | 588 782.00 | 592 589.00 |
CU Other investments | 359 200.00 | | 359 200.00 | 359 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 350 000.00 | | | 350 000.00 |
DD Legal reserve (1) | 35 000.00 | | | 35 000.00 |
DG Other reserves | 125 750.00 | | | 125 750.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 55 965.00 | | | 55 965.00 |
DL TOTAL (I) | 566 716.00 | | | 566 716.00 |
DU Loans and Debts from Credit Institutions (3) | 223.00 | | | 223.00 |
DV Miscellaneous Loans and Financial Debts (4) | 377.00 | | | 377.00 |
DX Trade payables and related accounts | 5 529.00 | | | 5 529.00 |
DY Tax and social security liabilities | 15 937.00 | | | 15 937.00 |
EC TOTAL (IV) | 22 066.00 | | | 22 066.00 |
EE Grand total (I to V) | 588 782.00 | | | 588 782.00 |
EG Accrued income and payables due within one year | 22 066.00 | | | 22 066.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 223.00 | | | 223.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 240 000.00 | | 240 000.00 | 240 000.00 |
FJ Net sales | 240 000.00 | | 240 000.00 | 240 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 83.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 240 084.00 | |
FW Other purchases and external expenses | | | 71 187.00 | |
FX Taxes, duties, and similar payments | | | 661.00 | |
FY Salaries and Wages | | | 186 067.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 952.00 | |
GF Total Operating Expenses (II) | | | 259 867.00 | |
GG - OPERATING RESULT (I - II) | | | -19 783.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 75 000.00 | |
GL Other interest and similar income | | | 759.00 | |
GP Total financial income (V) | | | 75 759.00 | |
GR Interest and similar expenses | | | 11.00 | |
GU Total financial expenses (VI) | | | 11.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 75 749.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 55 965.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 83.00 | | | 83.00 |
HL TOTAL REVENUE (I + III + V + VII) | 315 843.00 | | | 315 843.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 259 878.00 | | | 259 878.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 55 965.00 | | | 55 965.00 |
HP References: Equipment leasing | 32 239.00 | | | 32 239.00 |
| |
| 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 | 448 243.00 | | 82 133.00 | 448 243.00 |
I3 DECREASES Total Financial Fixed Assets | | 75 452.00 | 445 546.00 | |
I4 DECREASES Grand Total | | 75 452.00 | 454 924.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 377.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 003.00 | | 6 374.00 | 3 003.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 445 240.00 | | 75 759.00 | 445 240.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 855.00 | 1 951.00 | | 1 855.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 855.00 | 1 951.00 | | 1 855.00 |
| |
| 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 | 5 529.00 | 5 529.00 | | 5 529.00 |
8D Social Security and Other Social Organizations | 6 629.00 | 6 629.00 | | 6 629.00 |
UL Receivables related to investments | 86 347.00 | | | 86 347.00 |
VB VAT | 2 533.00 | | | 2 533.00 |
VG Loans with a maturity of up to one year at origin | 223.00 | 223.00 | | 223.00 |
VI Group and Associates | 377.00 | 377.00 | | 377.00 |
VM Income taxes | 8 744.00 | | | 8 744.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 308.00 | 5 308.00 | | 5 308.00 |
VS Prepaid expenses | 8 393.00 | | | 8 393.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 106 017.00 | 19 670.00 | 86 347.00 | 106 017.00 |
VW VAT | 4 000.00 | 4 000.00 | | 4 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 066.00 | 22 066.00 | | 22 066.00 |
| |
| 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 | 661.00 | | | 661.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 595.00 | | | 2 595.00 |
ST Other accounts | 68 593.00 | | | 68 593.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 661.00 | | | 661.00 |
YY Amount of VAT collected | 48 000.00 | | | 48 000.00 |
YZ Total deductible VAT on goods and services | 1 347.00 | | | 1 347.00 |
ZE Dividends | 35 000.00 | | | 35 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 71 187.00 | | | 71 187.00 |
