| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 81 940.00 | | 81 940.00 | 81 940.00 |
AR Technical installations, industrial equipment and tools | 2 561.00 | 2 561.00 | | 2 561.00 |
AT Other tangible assets | 14 790.00 | 14 235.00 | 554.00 | 14 790.00 |
BD Other fixed assets | 697.00 | | 697.00 | 697.00 |
BJ TOTAL (I) | 99 988.00 | 16 797.00 | 83 191.00 | 99 988.00 |
BZ Other receivables | 2 375.00 | | 2 375.00 | 2 375.00 |
CD Marketable securities | 99 998.00 | | 99 998.00 | 99 998.00 |
CF Cash and cash equivalents | 31 770.00 | | 31 770.00 | 31 770.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 134 143.00 | | 134 143.00 | 134 143.00 |
CO Grand total (0 to V) | 234 131.00 | 16 797.00 | 217 334.00 | 234 131.00 |
| |
| 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 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 169 644.00 | 147 015.00 | | 169 644.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 650.00 | 22 629.00 | | 22 650.00 |
DL TOTAL (I) | 203 294.00 | 180 644.00 | | 203 294.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 146.00 | 4 116.00 | | 4 146.00 |
DX Trade payables and related accounts | 3 086.00 | 3 011.00 | | 3 086.00 |
DY Tax and social security liabilities | 2 578.00 | 2 143.00 | | 2 578.00 |
EB Prepaid income (2) | 4 230.00 | 4 189.00 | | 4 230.00 |
EC TOTAL (IV) | 14 040.00 | 13 459.00 | | 14 040.00 |
EE Grand total (I to V) | 217 334.00 | 194 103.00 | | 217 334.00 |
EG Accrued income and payables due within one year | 14 040.00 | 13 459.00 | | 14 040.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 5 167.00 | | 5 167.00 | 5 167.00 |
FG Production sold - services | 50 724.00 | | 50 724.00 | 50 724.00 |
FJ Net sales | 55 890.00 | | 55 890.00 | 55 890.00 |
FR Total operating income (I) | | | 55 891.00 | |
FS Purchases of goods (including customs duties) | | | 5 044.00 | |
FW Other purchases and external expenses | | | 22 464.00 | |
FX Taxes, duties, and similar payments | | | 888.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 819.00 | |
GE Other Expenses | | | -23.00 | |
GF Total Operating Expenses (II) | | | 29 191.00 | |
GG - OPERATING RESULT (I - II) | | | 26 699.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 699.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 600.00 | | |
HH Total exceptional expenses (VIII) | | 600.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -600.00 | | |
HK Income tax | 4 049.00 | 4 140.00 | | 4 049.00 |
HL TOTAL REVENUE (I + III + V + VII) | 55 891.00 | 50 471.00 | | 55 891.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 240.00 | 27 841.00 | | 33 240.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 650.00 | 22 629.00 | | 22 650.00 |
| |
| 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 | 99 527.00 | | 461.00 | 99 527.00 |
I3 DECREASES Total Financial Fixed Assets | | | 697.00 | |
I4 DECREASES Grand Total | | | 99 988.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 99 291.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 98 830.00 | | 461.00 | 98 830.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 697.00 | | | 697.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 977.00 | 819.00 | | 15 977.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 977.00 | 819.00 | | 15 977.00 |
| |
| 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 | 3 086.00 | 3 086.00 | | 3 086.00 |
8E Income Taxes | 1 979.00 | 1 979.00 | | 1 979.00 |
8L Deferred income | 4 230.00 | 4 230.00 | | 4 230.00 |
VB VAT | 2 375.00 | 2 375.00 | | 2 375.00 |
VI Group and Associates | 4 146.00 | 4 146.00 | | 4 146.00 |
VQ Other Taxes, Duties, and Similar Debts | 234.00 | 234.00 | | 234.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 375.00 | 2 375.00 | | 2 375.00 |
VW VAT | 365.00 | 365.00 | | 365.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 040.00 | 14 040.00 | | 14 040.00 |
| |
| 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 | 515.00 | 234.00 | | 515.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 622.00 | 2 393.00 | | 2 622.00 |
ST Other accounts | 18 629.00 | 12 180.00 | | 18 629.00 |
XQ Rental, rental and co-ownership charges | 1 213.00 | 6 014.00 | | 1 213.00 |
YW Business tax | 373.00 | 727.00 | | 373.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 888.00 | 961.00 | | 888.00 |
YZ Total deductible VAT on goods and services | 3 388.00 | 3 559.00 | | 3 388.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 22 464.00 | 20 587.00 | | 22 464.00 |
