| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 23 648.00 | 4 150.00 | 19 498.00 | 23 648.00 |
BJ TOTAL (I) | 163 196.00 | 4 150.00 | 159 046.00 | 163 196.00 |
BX Customers and related accounts | 439.00 | | 439.00 | 439.00 |
BZ Other receivables | 1 275 260.00 | | 1 275 260.00 | 1 275 260.00 |
CF Cash and cash equivalents | 595 078.00 | | 595 078.00 | 595 078.00 |
CH Prepaid expenses | 402.00 | | 402.00 | 402.00 |
CJ TOTAL (II) | 1 871 179.00 | | 1 871 179.00 | 1 871 179.00 |
CO Grand total (0 to V) | 2 034 375.00 | 4 150.00 | 2 030 225.00 | 2 034 375.00 |
CU Other investments | 139 548.00 | | 139 548.00 | 139 548.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 977 689.00 | 952 637.00 | | 977 689.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 919 629.00 | 25 052.00 | | 919 629.00 |
DL TOTAL (I) | 1 952 318.00 | 1 032 689.00 | | 1 952 318.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 280 520.00 | | |
DX Trade payables and related accounts | 5 327.00 | 8 342.00 | | 5 327.00 |
DY Tax and social security liabilities | 49 247.00 | 77 533.00 | | 49 247.00 |
EA Other liabilities | 23 333.00 | 533.00 | | 23 333.00 |
EC TOTAL (IV) | 77 907.00 | 366 928.00 | | 77 907.00 |
EE Grand total (I to V) | 2 030 225.00 | 1 399 617.00 | | 2 030 225.00 |
EG Accrued income and payables due within one year | 77 907.00 | 366 928.00 | | 77 907.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 353 000.00 | | 353 000.00 | 353 000.00 |
FJ Net sales | 353 000.00 | | 353 000.00 | 353 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 426.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 354 430.00 | |
FW Other purchases and external expenses | | | 18 038.00 | |
FX Taxes, duties, and similar payments | | | 2 920.00 | |
FY Salaries and Wages | | | 191 037.00 | |
FZ Social Security Contributions | | | 113 317.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 612.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 327 926.00 | |
GG - OPERATING RESULT (I - II) | | | 26 504.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 911 426.00 | |
GP Total financial income (V) | | | 911 426.00 | |
GR Interest and similar expenses | | | | |
GS Negative differences of foreign exchange | | | 20.00 | |
GU Total financial expenses (VI) | | | 20.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 911 405.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 937 909.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 426.00 | | | 1 426.00 |
A2 TOTAL ASSETS | 98 976.00 | 98 247.00 | | 98 976.00 |
HE Exceptional expenses on management operations | 72.00 | 90.00 | | 72.00 |
HH Total exceptional expenses (VIII) | 72.00 | 90.00 | | 72.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -72.00 | -90.00 | | -72.00 |
HK Income tax | 18 208.00 | 4 043.00 | | 18 208.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 265 856.00 | 374 782.00 | | 1 265 856.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 346 226.00 | 349 730.00 | | 346 226.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 919 629.00 | 25 052.00 | | 919 629.00 |
| |
| 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 | 163 196.00 | | | 163 196.00 |
I3 DECREASES Total Financial Fixed Assets | | | 139 548.00 | |
I4 DECREASES Grand Total | | | 163 196.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 648.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 648.00 | | | 23 648.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 139 548.00 | | | 139 548.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 538.00 | 2 612.00 | | 1 538.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 538.00 | 2 612.00 | | 1 538.00 |
| |
| 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 | 5 327.00 | 5 327.00 | | 5 327.00 |
8C Staff and Related Accounts | 3 350.00 | 3 350.00 | | 3 350.00 |
8D Social Security and Other Social Organizations | 5 954.00 | 5 954.00 | | 5 954.00 |
8E Income Taxes | 10 848.00 | 10 848.00 | | 10 848.00 |
8K Other liabilities (including liabilities related to repo transactions) | 23 333.00 | 23 333.00 | | 23 333.00 |
UX Other trade receivables | 439.00 | 439.00 | | 439.00 |
VB VAT | 4 678.00 | 4 678.00 | | 4 678.00 |
VC Group and associates | 1 270 401.00 | 1 270 401.00 | | 1 270 401.00 |
VM Income taxes | 181.00 | 181.00 | | 181.00 |
VQ Other Taxes, Duties, and Similar Debts | 725.00 | 725.00 | | 725.00 |
VS Prepaid expenses | 402.00 | 402.00 | | 402.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 276 101.00 | 1 276 101.00 | | 1 276 101.00 |
VW VAT | 28 370.00 | 28 370.00 | | 28 370.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 77 907.00 | 77 907.00 | | 77 907.00 |
| |
| 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 | 859.00 | 1 334.00 | | 859.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 342.00 | 10 905.00 | | 5 342.00 |
ST Other accounts | 4 081.00 | 20 749.00 | | 4 081.00 |
XQ Rental, rental and co-ownership charges | 8 138.00 | 1 874.00 | | 8 138.00 |
YT Subcontracting | 476.00 | 531.00 | | 476.00 |
YW Business tax | 2 061.00 | 2 030.00 | | 2 061.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 920.00 | 3 364.00 | | 2 920.00 |
YY Amount of VAT collected | 93 812.00 | 55 200.00 | | 93 812.00 |
YZ Total deductible VAT on goods and services | 1 898.00 | 3 774.00 | | 1 898.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 18 038.00 | 34 060.00 | | 18 038.00 |
| |
| 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 |
