| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 155.00 | 1 272.00 | 883.00 | 2 155.00 |
BF Loans | 122 008.00 | | 122 008.00 | 122 008.00 |
BJ TOTAL (I) | 1 026 906.00 | 1 272.00 | 1 025 634.00 | 1 026 906.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 208 640.00 | | 208 640.00 | 208 640.00 |
CF Cash and cash equivalents | 5 110.00 | | 5 110.00 | 5 110.00 |
CJ TOTAL (II) | 213 750.00 | | 213 750.00 | 213 750.00 |
CO Grand total (0 to V) | 1 240 655.00 | 1 272.00 | 1 239 384.00 | 1 240 655.00 |
CP Shares due in less than one year | 122 008.00 | | | 122 008.00 |
CU Other investments | 902 743.00 | | 902 743.00 | 902 743.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 355 414.00 | 246 880.00 | | 355 414.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 438 287.00 | 108 534.00 | | 438 287.00 |
DL TOTAL (I) | 826 701.00 | 388 414.00 | | 826 701.00 |
DU Loans and Debts from Credit Institutions (3) | 287 280.00 | 379 582.00 | | 287 280.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49 376.00 | 210 831.00 | | 49 376.00 |
DX Trade payables and related accounts | 6 055.00 | 4 058.00 | | 6 055.00 |
DY Tax and social security liabilities | 60 277.00 | 104 474.00 | | 60 277.00 |
EA Other liabilities | 9 695.00 | | | 9 695.00 |
EC TOTAL (IV) | 412 683.00 | 698 946.00 | | 412 683.00 |
EE Grand total (I to V) | 1 239 384.00 | 1 087 360.00 | | 1 239 384.00 |
EG Accrued income and payables due within one year | 412 683.00 | 698 946.00 | | 412 683.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 105 921.00 | | 105 921.00 | 105 921.00 |
FJ Net sales | 105 921.00 | | 105 921.00 | 105 921.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 105 923.00 | |
FW Other purchases and external expenses | | | 19 310.00 | |
FX Taxes, duties, and similar payments | | | 991.00 | |
FY Salaries and Wages | | | 80 107.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 469.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 100 877.00 | |
GG - OPERATING RESULT (I - II) | | | 5 045.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 450 000.00 | |
GP Total financial income (V) | | | 450 000.00 | |
GR Interest and similar expenses | | | 6 651.00 | |
GU Total financial expenses (VI) | | | 6 651.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 443 349.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 448 395.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 400.00 | | |
HK Income tax | 10 108.00 | 5 347.00 | | 10 108.00 |
HL TOTAL REVENUE (I + III + V + VII) | 555 923.00 | 234 583.00 | | 555 923.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 117 636.00 | 126 049.00 | | 117 636.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 438 287.00 | 108 534.00 | | 438 287.00 |
| |
| 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 | 904 898.00 | | 122 008.00 | 904 898.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 024 751.00 | |
I4 DECREASES Grand Total | | | 1 026 906.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 155.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 155.00 | | | 2 155.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 902 743.00 | | 122 008.00 | 902 743.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 803.00 | 469.00 | | 803.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 803.00 | 469.00 | | 803.00 |
| |
| 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 | 6 055.00 | 6 055.00 | | 6 055.00 |
8D Social Security and Other Social Organizations | 7 193.00 | 7 193.00 | | 7 193.00 |
8E Income Taxes | 51 393.00 | 51 393.00 | | 51 393.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 695.00 | 9 695.00 | | 9 695.00 |
UP Loans | 122 008.00 | 122 008.00 | | 122 008.00 |
VB VAT | 2 090.00 | 2 090.00 | | 2 090.00 |
VC Group and associates | 206 550.00 | 206 550.00 | | 206 550.00 |
VH Loans with a maturity of more than one year at origin | 287 280.00 | 287 280.00 | | 287 280.00 |
VI Group and Associates | 49 376.00 | 49 376.00 | | 49 376.00 |
VJ Loans taken out during the year | -91 178.00 | | | -91 178.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 330 648.00 | 330 648.00 | | 330 648.00 |
VW VAT | 1 691.00 | 1 691.00 | | 1 691.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 412 683.00 | 412 683.00 | | 412 683.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 12 210.00 | 16 818.00 | | 12 210.00 |
ST Other accounts | 680.00 | 4 013.00 | | 680.00 |
XQ Rental, rental and co-ownership charges | 6 420.00 | 6 420.00 | | 6 420.00 |
YW Business tax | 991.00 | 572.00 | | 991.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 991.00 | 572.00 | | 991.00 |
YY Amount of VAT collected | 27 637.00 | 24 000.00 | | 27 637.00 |
YZ Total deductible VAT on goods and services | 2 851.00 | 3 056.00 | | 2 851.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 19 310.00 | 27 251.00 | | 19 310.00 |
