| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 470 500.00 | | 1 470 500.00 | 1 470 500.00 |
BX Customers and related accounts | 3 600.00 | | 3 600.00 | 3 600.00 |
BZ Other receivables | 41 008.00 | | 41 008.00 | 41 008.00 |
CF Cash and cash equivalents | 47 150.00 | | 47 150.00 | 47 150.00 |
CJ TOTAL (II) | 91 758.00 | | 91 758.00 | 91 758.00 |
CO Grand total (0 to V) | 1 562 258.00 | | 1 562 258.00 | 1 562 258.00 |
CU Other investments | 1 470 500.00 | | 1 470 500.00 | 1 470 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 133 748.00 | 58 239.00 | | 133 748.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 74 685.00 | 75 509.00 | | 74 685.00 |
DL TOTAL (I) | 214 432.00 | 139 748.00 | | 214 432.00 |
DU Loans and Debts from Credit Institutions (3) | 449 564.00 | 739 235.00 | | 449 564.00 |
DV Miscellaneous Loans and Financial Debts (4) | 820 264.00 | 590 264.00 | | 820 264.00 |
DX Trade payables and related accounts | 21 854.00 | 40 430.00 | | 21 854.00 |
DY Tax and social security liabilities | 2 064.00 | 14 795.00 | | 2 064.00 |
EA Other liabilities | 54 080.00 | 39 680.00 | | 54 080.00 |
EC TOTAL (IV) | 1 347 826.00 | 1 424 404.00 | | 1 347 826.00 |
EE Grand total (I to V) | 1 562 258.00 | 1 564 152.00 | | 1 562 258.00 |
EG Accrued income and payables due within one year | 1 005 159.00 | 974 840.00 | | 1 005 159.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 184 785.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 108 000.00 | | 108 000.00 | 108 000.00 |
FJ Net sales | 108 000.00 | | 108 000.00 | 108 000.00 |
FR Total operating income (I) | | | 108 000.00 | |
FW Other purchases and external expenses | | | 19 915.00 | |
FX Taxes, duties, and similar payments | | | 517.00 | |
GF Total Operating Expenses (II) | | | 20 432.00 | |
GG - OPERATING RESULT (I - II) | | | 87 568.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 14 000.00 | |
GP Total financial income (V) | | | 14 000.00 | |
GR Interest and similar expenses | | | 9 624.00 | |
GU Total financial expenses (VI) | | | 9 624.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 376.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 91 944.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 17 259.00 | 18 959.00 | | 17 259.00 |
HL TOTAL REVENUE (I + III + V + VII) | 122 000.00 | 125 500.00 | | 122 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 315.00 | 49 991.00 | | 47 315.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 74 685.00 | 75 509.00 | | 74 685.00 |
| |
| 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 | 1 461 000.00 | | 9 500.00 | 1 461 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 470 500.00 | |
I4 DECREASES Grand Total | | | 1 470 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 461 000.00 | | 9 500.00 | 1 461 000.00 |
| |
| 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 | 21 854.00 | 21 854.00 | | 21 854.00 |
8E Income Taxes | 264.00 | 264.00 | | 264.00 |
8K Other liabilities (including liabilities related to repo transactions) | 54 080.00 | 54 080.00 | | 54 080.00 |
UX Other trade receivables | 3 600.00 | 3 600.00 | | 3 600.00 |
VB VAT | 3 120.00 | 3 120.00 | | 3 120.00 |
VH Loans with a maturity of more than one year at origin | 449 564.00 | 106 897.00 | 342 667.00 | 449 564.00 |
VI Group and Associates | 820 264.00 | 820 264.00 | | 820 264.00 |
VK Loans repaid during the year | 104 886.00 | | | 104 886.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 37 888.00 | 37 888.00 | | 37 888.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 608.00 | 44 608.00 | | 44 608.00 |
VW VAT | 1 800.00 | 1 800.00 | | 1 800.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 347 826.00 | 1 005 159.00 | 342 667.00 | 1 347 826.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 15 600.00 | 15 600.00 | | 15 600.00 |
ST Other accounts | 4 315.00 | 3 694.00 | | 4 315.00 |
YW Business tax | 517.00 | 141.00 | | 517.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 517.00 | 141.00 | | 517.00 |
YY Amount of VAT collected | 21 600.00 | 21 600.00 | | 21 600.00 |
YZ Total deductible VAT on goods and services | 3 120.00 | 6 720.00 | | 3 120.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 19 915.00 | 19 294.00 | | 19 915.00 |
