| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 200.00 | | 200.00 | 200.00 |
AT Other tangible assets | 1 691.00 | 1 667.00 | 23.00 | 1 691.00 |
BJ TOTAL (I) | 1 891.00 | 1 667.00 | 223.00 | 1 891.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 29 330.00 | | 29 330.00 | 29 330.00 |
CD Marketable securities | 431 355.00 | 177.00 | 431 178.00 | 431 355.00 |
CF Cash and cash equivalents | 19 311.00 | | 19 311.00 | 19 311.00 |
CH Prepaid expenses | 77.00 | | 77.00 | 77.00 |
CJ TOTAL (II) | 480 073.00 | 177.00 | 479 896.00 | 480 073.00 |
CO Grand total (0 to V) | 481 963.00 | 1 844.00 | 480 119.00 | 481 963.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | 347 995.00 | 307 695.00 | | 347 995.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 110.00 | 85 300.00 | | 6 110.00 |
DL TOTAL (I) | 370 605.00 | 409 495.00 | | 370 605.00 |
DU Loans and Debts from Credit Institutions (3) | 70.00 | | | 70.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10.00 | 10.00 | | 10.00 |
DX Trade payables and related accounts | 592.00 | 494.00 | | 592.00 |
DY Tax and social security liabilities | 108 605.00 | 194 562.00 | | 108 605.00 |
EA Other liabilities | 238.00 | 1 007.00 | | 238.00 |
EC TOTAL (IV) | 109 515.00 | 196 072.00 | | 109 515.00 |
EE Grand total (I to V) | 480 119.00 | 605 567.00 | | 480 119.00 |
EG Accrued income and payables due within one year | 109 515.00 | 196 072.00 | | 109 515.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 178 750.00 | | 178 750.00 | 178 750.00 |
FJ Net sales | 178 750.00 | | 178 750.00 | 178 750.00 |
FQ Other income | | | 414.00 | |
FR Total operating income (I) | | | 179 164.00 | |
FW Other purchases and external expenses | | | 17 388.00 | |
FX Taxes, duties, and similar payments | | | 3 269.00 | |
FY Salaries and Wages | | | 110 520.00 | |
FZ Social Security Contributions | | | 45 988.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 383.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 177 553.00 | |
GG - OPERATING RESULT (I - II) | | | 1 612.00 | |
GL Other interest and similar income | | | 3 876.00 | |
GO Net income from sales of marketable securities | | | 770.00 | |
GP Total financial income (V) | | | 4 646.00 | |
GQ Financial allocations to depreciation and provisions | | | 130.00 | |
GU Total financial expenses (VI) | | | 130.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 516.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 128.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 808.00 | | |
HH Total exceptional expenses (VIII) | | 808.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -808.00 | | |
HK Income tax | 18.00 | 27 754.00 | | 18.00 |
HL TOTAL REVENUE (I + III + V + VII) | 183 810.00 | 331 866.00 | | 183 810.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 177 700.00 | 246 566.00 | | 177 700.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 110.00 | 85 300.00 | | 6 110.00 |
| |
| 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 | 1 891.00 | | | 1 891.00 |
I4 DECREASES Grand Total | | | 1 891.00 | |
IO DECREASES Total including other intangible assets | | | 200.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 691.00 | |
KD ACQUISITIONS Total including other intangible assets | 200.00 | | | 200.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 691.00 | | | 1 691.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 285.00 | 383.00 | | 1 285.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 285.00 | 383.00 | | 1 285.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 47.00 | 130.00 | | 47.00 |
7B Total provisions for depreciation | 47.00 | 130.00 | | 47.00 |
7C Grand total | 47.00 | 130.00 | | 47.00 |
UG - Financial | | 130.00 | | |
| |
| 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 | 592.00 | 592.00 | | 592.00 |
8C Staff and Related Accounts | 66 583.00 | 66 583.00 | | 66 583.00 |
8D Social Security and Other Social Organizations | 42 022.00 | 42 022.00 | | 42 022.00 |
8K Other liabilities (including liabilities related to repo transactions) | 238.00 | 238.00 | | 238.00 |
VB VAT | 38.00 | 38.00 | | 38.00 |
VG Loans with a maturity of up to one year at origin | 70.00 | 70.00 | | 70.00 |
VI Group and Associates | 10.00 | 10.00 | | 10.00 |
VM Income taxes | 29 214.00 | 29 214.00 | | 29 214.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 78.00 | 78.00 | | 78.00 |
VS Prepaid expenses | 77.00 | 77.00 | | 77.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 407.00 | 29 407.00 | | 29 407.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 109 515.00 | 109 515.00 | | 109 515.00 |
| |
| 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 | 1 801.00 | 2 467.00 | | 1 801.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 990.00 | 4 266.00 | | 2 990.00 |
ST Other accounts | 8 728.00 | 9 252.00 | | 8 728.00 |
XQ Rental, rental and co-ownership charges | 5 670.00 | 7 560.00 | | 5 670.00 |
YV Retrocessions of fees, commissions and brokerage | 4 266.00 | | | 4 266.00 |
YW Business tax | 1 468.00 | 1 004.00 | | 1 468.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 269.00 | 3 471.00 | | 3 269.00 |
YY Amount of VAT collected | 40 250.00 | 67 537.00 | | 40 250.00 |
YZ Total deductible VAT on goods and services | 1 090.00 | 4 547.00 | | 1 090.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 17 388.00 | 21 078.00 | | 17 388.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
