| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 12 750.00 | | 12 750.00 | 12 750.00 |
AP Buildings | 114 750.00 | 55 510.00 | 59 240.00 | 114 750.00 |
AT Other tangible assets | 23 651.00 | 20 644.00 | 3 007.00 | 23 651.00 |
BJ TOTAL (I) | 551 691.00 | 76 155.00 | 475 537.00 | 551 691.00 |
BX Customers and related accounts | 225 732.00 | | 225 732.00 | 225 732.00 |
BZ Other receivables | 345 124.00 | | 345 124.00 | 345 124.00 |
CF Cash and cash equivalents | 42 174.00 | | 42 174.00 | 42 174.00 |
CH Prepaid expenses | 2 465.00 | | 2 465.00 | 2 465.00 |
CJ TOTAL (II) | 615 495.00 | | 615 495.00 | 615 495.00 |
CO Grand total (0 to V) | 1 167 186.00 | 76 155.00 | 1 091 032.00 | 1 167 186.00 |
CU Other investments | 400 540.00 | | 400 540.00 | 400 540.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 79 920.00 | | | 79 920.00 |
DB Share, merger, contribution premiums, etc. | 359 280.00 | | | 359 280.00 |
DD Legal reserve (1) | 7 992.00 | | | 7 992.00 |
DG Other reserves | 262 878.00 | | | 262 878.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 155 993.00 | | | 155 993.00 |
DL TOTAL (I) | 866 063.00 | | | 866 063.00 |
DU Loans and Debts from Credit Institutions (3) | 4 611.00 | | | 4 611.00 |
DV Miscellaneous Loans and Financial Debts (4) | 821.00 | | | 821.00 |
DX Trade payables and related accounts | 84 247.00 | | | 84 247.00 |
DY Tax and social security liabilities | 118 599.00 | | | 118 599.00 |
DZ Fixed asset liabilities and related accounts | 670.00 | | | 670.00 |
EA Other liabilities | 16 021.00 | | | 16 021.00 |
EC TOTAL (IV) | 224 969.00 | | | 224 969.00 |
EE Grand total (I to V) | 1 091 032.00 | | | 1 091 032.00 |
EG Accrued income and payables due within one year | 224 969.00 | | | 224 969.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 188 110.00 | | 188 110.00 | 188 110.00 |
FJ Net sales | 188 110.00 | | 188 110.00 | 188 110.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 263.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 188 374.00 | |
FW Other purchases and external expenses | | | 93 274.00 | |
FX Taxes, duties, and similar payments | | | 3 593.00 | |
FY Salaries and Wages | | | 54 357.00 | |
FZ Social Security Contributions | | | 28 001.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 865.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 186 091.00 | |
GG - OPERATING RESULT (I - II) | | | 2 284.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 201 993.00 | |
GP Total financial income (V) | | | 201 993.00 | |
GR Interest and similar expenses | | | 167.00 | |
GU Total financial expenses (VI) | | | 167.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 201 826.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 204 110.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 263.00 | | | 263.00 |
HK Income tax | 48 117.00 | | | 48 117.00 |
HL TOTAL REVENUE (I + III + V + VII) | 390 368.00 | | | 390 368.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 234 375.00 | | | 234 375.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 155 993.00 | | | 155 993.00 |
HP References: Equipment leasing | 6 331.00 | | | 6 331.00 |
| |
| 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 | 551 691.00 | | | 551 691.00 |
I3 DECREASES Total Financial Fixed Assets | | | 400 540.00 | |
I4 DECREASES Grand Total | | | 551 691.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 151 151.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 151 151.00 | | | 151 151.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 400 540.00 | | | 400 540.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 69 290.00 | 6 865.00 | | 69 290.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 69 290.00 | 6 865.00 | | 69 290.00 |
| |
| 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 | 84 247.00 | 84 247.00 | | 84 247.00 |
8C Staff and Related Accounts | 9 794.00 | 9 794.00 | | 9 794.00 |
8D Social Security and Other Social Organizations | 15 056.00 | 15 056.00 | | 15 056.00 |
8E Income Taxes | 56 127.00 | 56 127.00 | | 56 127.00 |
8J Fixed Asset Liabilities and Related Accounts | 670.00 | 670.00 | | 670.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 021.00 | 16 021.00 | | 16 021.00 |
UX Other trade receivables | 225 732.00 | 225 732.00 | | 225 732.00 |
VB VAT | 18 097.00 | 18 097.00 | | 18 097.00 |
VC Group and associates | 323 557.00 | 323 557.00 | | 323 557.00 |
VH Loans with a maturity of more than one year at origin | 4 611.00 | 4 611.00 | | 4 611.00 |
VI Group and Associates | 821.00 | 821.00 | | 821.00 |
VK Loans repaid during the year | 10 919.00 | | | 10 919.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 470.00 | 3 470.00 | | 3 470.00 |
VS Prepaid expenses | 2 465.00 | 2 465.00 | | 2 465.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 573 321.00 | 573 321.00 | | 573 321.00 |
VW VAT | 37 622.00 | 37 622.00 | | 37 622.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 224 969.00 | 224 969.00 | | 224 969.00 |
| |
| 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 | 2 935.00 | | | 2 935.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 313.00 | | | 9 313.00 |
ST Other accounts | 22 173.00 | | | 22 173.00 |
XQ Rental, rental and co-ownership charges | 2 648.00 | | | 2 648.00 |
YQ Equipment leasing commitment | 17 126.00 | | | 17 126.00 |
YT Subcontracting | 59 140.00 | | | 59 140.00 |
YW Business tax | 658.00 | | | 658.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 593.00 | | | 3 593.00 |
YY Amount of VAT collected | 37 622.00 | | | 37 622.00 |
YZ Total deductible VAT on goods and services | 17 110.00 | | | 17 110.00 |
ZE Dividends | 80 000.00 | | | 80 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 93 274.00 | | | 93 274.00 |
| |
| 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 |
