| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 000.00 | 8 000.00 | | 8 000.00 |
AT Other tangible assets | 50 558.00 | 37 504.00 | 13 055.00 | 50 558.00 |
BD Other fixed assets | | | | |
BJ TOTAL (I) | 58 558.00 | 45 504.00 | 13 055.00 | 58 558.00 |
BX Customers and related accounts | 44 500.00 | | 44 500.00 | 44 500.00 |
BZ Other receivables | 2 885.00 | | 2 885.00 | 2 885.00 |
CF Cash and cash equivalents | 80 031.00 | | 80 031.00 | 80 031.00 |
CJ TOTAL (II) | 127 416.00 | | 127 416.00 | 127 416.00 |
CO Grand total (0 to V) | 185 974.00 | 45 504.00 | 140 470.00 | 185 974.00 |
CU Other investments | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 35 000.00 | 35 000.00 | | 35 000.00 |
DH Retained earnings | -33 463.00 | -48 982.00 | | -33 463.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 57 646.00 | 15 519.00 | | 57 646.00 |
DL TOTAL (I) | 59 183.00 | 1 537.00 | | 59 183.00 |
DU Loans and Debts from Credit Institutions (3) | 12 094.00 | 15 788.00 | | 12 094.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 219.00 | 30 219.00 | | 30 219.00 |
DX Trade payables and related accounts | 3 792.00 | 3 681.00 | | 3 792.00 |
DY Tax and social security liabilities | 8 699.00 | 5 440.00 | | 8 699.00 |
EA Other liabilities | 26 484.00 | 23 589.00 | | 26 484.00 |
EC TOTAL (IV) | 81 287.00 | 78 717.00 | | 81 287.00 |
EE Grand total (I to V) | 140 470.00 | 80 254.00 | | 140 470.00 |
EG Accrued income and payables due within one year | 73 097.00 | 78 717.00 | | 73 097.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 53.00 | 51.00 | | 53.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 209 030.00 | | 209 030.00 | 209 030.00 |
FJ Net sales | 209 030.00 | | 209 030.00 | 209 030.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 736.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 209 767.00 | |
FW Other purchases and external expenses | | | 129 229.00 | |
FX Taxes, duties, and similar payments | | | 5 218.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 324.00 | |
GE Other Expenses | | | 12 569.00 | |
GF Total Operating Expenses (II) | | | 151 340.00 | |
GG - OPERATING RESULT (I - II) | | | 58 427.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GR Interest and similar expenses | | | 781.00 | |
GU Total financial expenses (VI) | | | 781.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -781.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 57 646.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 736.00 | | | 736.00 |
A4 Equity method investments | 12 567.00 | | | 12 567.00 |
HL TOTAL REVENUE (I + III + V + VII) | 209 767.00 | 132 417.00 | | 209 767.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 152 121.00 | 116 898.00 | | 152 121.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 57 646.00 | 15 519.00 | | 57 646.00 |
| |
| 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 | 59 119.00 | | | 59 119.00 |
I3 DECREASES Total Financial Fixed Assets | | 561.00 | | |
I4 DECREASES Grand Total | | 561.00 | 58 558.00 | |
IO DECREASES Total including other intangible assets | | | 8 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 50 558.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 000.00 | | | 8 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 50 558.00 | | | 50 558.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 561.00 | | | 561.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 41 179.00 | 4 324.00 | | 41 179.00 |
PE DEPRECIATION Total including other intangible assets | 8 000.00 | | | 8 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 33 179.00 | 4 324.00 | | 33 179.00 |
| |
| 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 | 3 792.00 | 3 792.00 | | 3 792.00 |
8K Other liabilities (including liabilities related to repo transactions) | 26 484.00 | 26 484.00 | | 26 484.00 |
UX Other trade receivables | 44 500.00 | 44 500.00 | | 44 500.00 |
VB VAT | 2 885.00 | 2 885.00 | | 2 885.00 |
VG Loans with a maturity of up to one year at origin | 53.00 | 53.00 | | 53.00 |
VH Loans with a maturity of more than one year at origin | 12 041.00 | 3 850.00 | 8 191.00 | 12 041.00 |
VI Group and Associates | 30 219.00 | 30 219.00 | | 30 219.00 |
VK Loans repaid during the year | 3 696.00 | | | 3 696.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 47 385.00 | 47 385.00 | | 47 385.00 |
VW VAT | 8 699.00 | 8 699.00 | | 8 699.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 81 287.00 | 73 097.00 | 8 191.00 | 81 287.00 |
| |
| 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 | 4 128.00 | 78.00 | | 4 128.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 62 973.00 | 36 397.00 | | 62 973.00 |
ST Other accounts | 43 776.00 | 40 170.00 | | 43 776.00 |
XQ Rental, rental and co-ownership charges | 22 480.00 | 22 480.00 | | 22 480.00 |
YW Business tax | 1 090.00 | 540.00 | | 1 090.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 218.00 | 618.00 | | 5 218.00 |
YY Amount of VAT collected | 39 830.00 | 22 875.00 | | 39 830.00 |
YZ Total deductible VAT on goods and services | 7 551.00 | 7 790.00 | | 7 551.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 129 229.00 | 99 047.00 | | 129 229.00 |
