| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 777.00 | | 777.00 | 777.00 |
BJ TOTAL (I) | 1 074 246.00 | | 1 074 246.00 | 1 074 246.00 |
BX Customers and related accounts | 19 200.00 | | 19 200.00 | 19 200.00 |
BZ Other receivables | 239.00 | | 239.00 | 239.00 |
CF Cash and cash equivalents | 26 085.00 | | 26 085.00 | 26 085.00 |
CJ TOTAL (II) | 45 524.00 | | 45 524.00 | 45 524.00 |
CO Grand total (0 to V) | 1 119 770.00 | | 1 119 770.00 | 1 119 770.00 |
CU Other investments | 1 073 469.00 | | 1 073 469.00 | 1 073 469.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 514 520.00 | 514 520.00 | | 514 520.00 |
DD Legal reserve (1) | 51 452.00 | 51 452.00 | | 51 452.00 |
DG Other reserves | 368 180.00 | 364 126.00 | | 368 180.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 81 792.00 | 22 054.00 | | 81 792.00 |
DL TOTAL (I) | 1 015 944.00 | 952 152.00 | | 1 015 944.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20.00 | 20.00 | | 20.00 |
DX Trade payables and related accounts | 1 296.00 | 1 188.00 | | 1 296.00 |
DY Tax and social security liabilities | 16 865.00 | | | 16 865.00 |
EA Other liabilities | 85 645.00 | 145 645.00 | | 85 645.00 |
EC TOTAL (IV) | 103 826.00 | 146 853.00 | | 103 826.00 |
EE Grand total (I to V) | 1 119 770.00 | 1 099 004.00 | | 1 119 770.00 |
EG Accrued income and payables due within one year | 103 826.00 | 146 853.00 | | 103 826.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 80 000.00 | | 80 000.00 | 80 000.00 |
FJ Net sales | 80 000.00 | | 80 000.00 | 80 000.00 |
FQ Other income | | | -1.00 | |
FR Total operating income (I) | | | 79 999.00 | |
FW Other purchases and external expenses | | | 2 085.00 | |
FX Taxes, duties, and similar payments | | | 415.00 | |
FY Salaries and Wages | | | 39 177.00 | |
FZ Social Security Contributions | | | 12 419.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 54 097.00 | |
GG - OPERATING RESULT (I - II) | | | 25 902.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 60 000.00 | |
GP Total financial income (V) | | | 60 000.00 | |
GR Interest and similar expenses | | | 33.00 | |
GU Total financial expenses (VI) | | | 33.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 59 967.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 85 868.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 076.00 | | | 4 076.00 |
HL TOTAL REVENUE (I + III + V + VII) | 139 999.00 | 25 000.00 | | 139 999.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 58 206.00 | 2 946.00 | | 58 206.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 81 792.00 | 22 054.00 | | 81 792.00 |
| |
| 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 | 1 074 246.00 | | | 1 074 246.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 074 246.00 | |
I4 DECREASES Grand Total | | | 1 074 246.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 074 246.00 | | | 1 074 246.00 |
| |
| 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 | 1 296.00 | 1 296.00 | | 1 296.00 |
8C Staff and Related Accounts | 4 772.00 | 4 772.00 | | 4 772.00 |
8D Social Security and Other Social Organizations | 3 224.00 | 3 224.00 | | 3 224.00 |
8E Income Taxes | 4 076.00 | 4 076.00 | | 4 076.00 |
8K Other liabilities (including liabilities related to repo transactions) | 85 645.00 | 85 645.00 | | 85 645.00 |
UX Other trade receivables | 19 200.00 | 19 200.00 | | 19 200.00 |
VB VAT | 239.00 | 239.00 | | 239.00 |
VI Group and Associates | 20.00 | 20.00 | | 20.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 439.00 | 19 439.00 | | 19 439.00 |
VW VAT | 4 794.00 | 4 794.00 | | 4 794.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 103 826.00 | 103 826.00 | | 103 826.00 |
| |
| 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 | 415.00 | 357.00 | | 415.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 935.00 | 2 558.00 | | 1 935.00 |
ST Other accounts | 150.00 | | | 150.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 415.00 | 357.00 | | 415.00 |
YY Amount of VAT collected | 16 000.00 | | | 16 000.00 |
YZ Total deductible VAT on goods and services | 414.00 | | | 414.00 |
ZE Dividends | 18 000.00 | | | 18 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 085.00 | 2 558.00 | | 2 085.00 |
