| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 576.00 | 576.00 | | 576.00 |
AN Land | 23 926.00 | | 23 926.00 | 23 926.00 |
AT Other tangible assets | 9 156.00 | 9 156.00 | | 9 156.00 |
BJ TOTAL (I) | 196 220.00 | 9 732.00 | 186 488.00 | 196 220.00 |
BX Customers and related accounts | 1 207.00 | | 1 207.00 | 1 207.00 |
BZ Other receivables | 28 986.00 | | 28 986.00 | 28 986.00 |
CD Marketable securities | 25 000.00 | | 25 000.00 | 25 000.00 |
CF Cash and cash equivalents | 119 369.00 | | 119 369.00 | 119 369.00 |
CJ TOTAL (II) | 174 562.00 | | 174 562.00 | 174 562.00 |
CO Grand total (0 to V) | 370 782.00 | 9 732.00 | 361 050.00 | 370 782.00 |
CU Other investments | 162 562.00 | | 162 562.00 | 162 562.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 125 275.00 | 125 275.00 | | 125 275.00 |
DH Retained earnings | 80 765.00 | 80 765.00 | | 80 765.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 143 916.00 | 134 867.00 | | 143 916.00 |
DL TOTAL (I) | 358 756.00 | 349 707.00 | | 358 756.00 |
DX Trade payables and related accounts | 2 106.00 | 2 160.00 | | 2 106.00 |
DY Tax and social security liabilities | 188.00 | 193.00 | | 188.00 |
EC TOTAL (IV) | 2 294.00 | 2 353.00 | | 2 294.00 |
EE Grand total (I to V) | 361 050.00 | 352 060.00 | | 361 050.00 |
EG Accrued income and payables due within one year | 2 294.00 | 2 353.00 | | 2 294.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 939.00 | | 939.00 | 939.00 |
FJ Net sales | 939.00 | | 939.00 | 939.00 |
FR Total operating income (I) | | | 939.00 | |
FW Other purchases and external expenses | | | 1 955.00 | |
FX Taxes, duties, and similar payments | | | 310.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 2 268.00 | |
GG - OPERATING RESULT (I - II) | | | -1 329.00 | |
GH Attributed profit or transferred loss (III) | | | 172 519.00 | |
GL Other interest and similar income | | | 21 890.00 | |
GP Total financial income (V) | | | 21 890.00 | |
GR Interest and similar expenses | | | 80.00 | |
GU Total financial expenses (VI) | | | 80.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 21 810.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 193 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 49 084.00 | 53 999.00 | | 49 084.00 |
HL TOTAL REVENUE (I + III + V + VII) | 195 348.00 | 191 963.00 | | 195 348.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 51 432.00 | 57 096.00 | | 51 432.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 143 916.00 | 134 867.00 | | 143 916.00 |
| |
| 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 | 196 220.00 | | | 196 220.00 |
I3 DECREASES Total Financial Fixed Assets | | | 162 562.00 | |
I4 DECREASES Grand Total | | | 196 220.00 | |
IN DECREASES Start-up, development, or research expenses | | 2.00 | | |
IO DECREASES Total including other intangible assets | | | 576.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 33 082.00 | |
KD ACQUISITIONS Total including other intangible assets | 576.00 | | | 576.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 33 082.00 | | | 33 082.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 162 562.00 | | | 162 562.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 732.00 | | | 9 732.00 |
PE DEPRECIATION Total including other intangible assets | 576.00 | | | 576.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 156.00 | | | 9 156.00 |
| |
| 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 | 2 106.00 | 2 106.00 | | 2 106.00 |
UX Other trade receivables | 1 207.00 | 1 207.00 | | 1 207.00 |
VC Group and associates | 27 105.00 | 27 105.00 | | 27 105.00 |
VM Income taxes | 1 881.00 | 1 881.00 | | 1 881.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 193.00 | 30 193.00 | | 30 193.00 |
VW VAT | 188.00 | 188.00 | | 188.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 294.00 | 2 294.00 | | 2 294.00 |
| |
| 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 | 93.00 | 206.00 | | 93.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 816.00 | 2 467.00 | | 1 816.00 |
ST Other accounts | 139.00 | 237.00 | | 139.00 |
YW Business tax | 217.00 | 213.00 | | 217.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 310.00 | 419.00 | | 310.00 |
YY Amount of VAT collected | 188.00 | 194.00 | | 188.00 |
ZE Dividends | 134 867.00 | | | 134 867.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 955.00 | 2 704.00 | | 1 955.00 |
