| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 24 100.00 | 24 100.00 | | 24 100.00 |
BJ TOTAL (I) | 734 565.00 | 24 100.00 | 710 465.00 | 734 565.00 |
BZ Other receivables | 812 017.00 | | 812 017.00 | 812 017.00 |
CD Marketable securities | 189 482.00 | | 189 482.00 | 189 482.00 |
CF Cash and cash equivalents | 1 047 417.00 | | 1 047 417.00 | 1 047 417.00 |
CH Prepaid expenses | 1 655.00 | | 1 655.00 | 1 655.00 |
CJ TOTAL (II) | 2 050 572.00 | | 2 050 572.00 | 2 050 572.00 |
CO Grand total (0 to V) | 2 785 137.00 | 24 100.00 | 2 761 037.00 | 2 785 137.00 |
CU Other investments | 710 465.00 | | 710 465.00 | 710 465.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500 000.00 | | | 1 500 000.00 |
DD Legal reserve (1) | 750.00 | | | 750.00 |
DH Retained earnings | 831 524.00 | | | 831 524.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 306 228.00 | | | 306 228.00 |
DL TOTAL (I) | 2 638 503.00 | | | 2 638 503.00 |
DX Trade payables and related accounts | 10 477.00 | | | 10 477.00 |
DY Tax and social security liabilities | 27 056.00 | | | 27 056.00 |
EB Prepaid income (2) | 85 000.00 | | | 85 000.00 |
EC TOTAL (IV) | 122 533.00 | | | 122 533.00 |
EE Grand total (I to V) | 2 761 037.00 | | | 2 761 037.00 |
EG Accrued income and payables due within one year | 122 533.00 | | | 122 533.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 340 000.00 | | 340 000.00 | 340 000.00 |
FJ Net sales | 340 000.00 | | 340 000.00 | 340 000.00 |
FR Total operating income (I) | | | 340 000.00 | |
FW Other purchases and external expenses | | | 22 699.00 | |
FX Taxes, duties, and similar payments | | | 908.00 | |
FY Salaries and Wages | | | 212 000.00 | |
FZ Social Security Contributions | | | 169 162.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 587.00 | |
GF Total Operating Expenses (II) | | | 410 357.00 | |
GG - OPERATING RESULT (I - II) | | | -70 357.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 90 370.00 | |
GO Net income from sales of marketable securities | | | 296 010.00 | |
GP Total financial income (V) | | | 386 380.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 386 380.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 316 022.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 169 162.00 | | | 169 162.00 |
HA Exceptional income from management transactions | 570.00 | | | 570.00 |
HD Total exceptional income (VII) | 570.00 | | | 570.00 |
HE Exceptional expenses on management operations | 47.00 | | | 47.00 |
HH Total exceptional expenses (VIII) | 47.00 | | | 47.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 523.00 | | | 523.00 |
HK Income tax | 10 317.00 | | | 10 317.00 |
HL TOTAL REVENUE (I + III + V + VII) | 726 950.00 | | | 726 950.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 420 721.00 | | | 420 721.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 306 228.00 | | | 306 228.00 |
| |
| 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 | 734 565.00 | | | 734 565.00 |
I3 DECREASES Total Financial Fixed Assets | | | 710 465.00 | |
I4 DECREASES Grand Total | | | 734 565.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 24 100.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 24 100.00 | | | 24 100.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 710 465.00 | | | 710 465.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 18 512.00 | 5 587.00 | | 18 512.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 512.00 | 5 587.00 | | 18 512.00 |
| |
| 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 | 10 477.00 | 10 477.00 | | 10 477.00 |
8D Social Security and Other Social Organizations | 9 805.00 | 9 805.00 | | 9 805.00 |
8L Deferred income | 85 000.00 | 85 000.00 | | 85 000.00 |
VB VAT | 782.00 | 782.00 | | 782.00 |
VM Income taxes | 39 491.00 | 39 491.00 | | 39 491.00 |
VQ Other Taxes, Duties, and Similar Debts | 456.00 | 456.00 | | 456.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 771 743.00 | 771 743.00 | | 771 743.00 |
VS Prepaid expenses | 1 655.00 | 1 655.00 | | 1 655.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 813 672.00 | 813 672.00 | | 813 672.00 |
VW VAT | 16 795.00 | 16 795.00 | | 16 795.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 122 533.00 | 122 533.00 | | 122 533.00 |
| |
| 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 | 456.00 | | | 456.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 048.00 | | | 4 048.00 |
ST Other accounts | 18 651.00 | | | 18 651.00 |
YW Business tax | 452.00 | | | 452.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 908.00 | | | 908.00 |
YY Amount of VAT collected | 85 000.00 | | | 85 000.00 |
YZ Total deductible VAT on goods and services | 895.00 | | | 895.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 22 699.00 | | | 22 699.00 |
