| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 180.00 | 180.00 | | 180.00 |
AT Other tangible assets | 2 418.00 | 2 418.00 | | 2 418.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 966 682.00 | 27 925.00 | 938 757.00 | 966 682.00 |
BX Customers and related accounts | 17 387.00 | | 17 387.00 | 17 387.00 |
BZ Other receivables | 3 092.00 | | 3 092.00 | 3 092.00 |
CF Cash and cash equivalents | 974.00 | | 974.00 | 974.00 |
CJ TOTAL (II) | 21 453.00 | | 21 453.00 | 21 453.00 |
CO Grand total (0 to V) | 988 135.00 | 27 925.00 | 960 210.00 | 988 135.00 |
CU Other investments | 964 084.00 | 25 327.00 | 938 757.00 | 964 084.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 35 000.00 | 35 000.00 | | 35 000.00 |
DD Legal reserve (1) | 3 500.00 | 3 500.00 | | 3 500.00 |
DG Other reserves | 352 855.00 | 277 982.00 | | 352 855.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 75 834.00 | 74 873.00 | | 75 834.00 |
DL TOTAL (I) | 467 189.00 | 391 355.00 | | 467 189.00 |
DV Miscellaneous Loans and Financial Debts (4) | 476 470.00 | 557 978.00 | | 476 470.00 |
DX Trade payables and related accounts | 13 615.00 | 6 836.00 | | 13 615.00 |
DY Tax and social security liabilities | 2 935.00 | 1 298.00 | | 2 935.00 |
EC TOTAL (IV) | 493 021.00 | 566 113.00 | | 493 021.00 |
EE Grand total (I to V) | 960 210.00 | 957 468.00 | | 960 210.00 |
EG Accrued income and payables due within one year | 493 021.00 | 566 113.00 | | 493 021.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 8 180.00 | | 8 180.00 | 8 180.00 |
FJ Net sales | 8 180.00 | | 8 180.00 | 8 180.00 |
FR Total operating income (I) | | | 8 180.00 | |
FW Other purchases and external expenses | | | 7 869.00 | |
FX Taxes, duties, and similar payments | | | 154.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 8 022.00 | |
GG - OPERATING RESULT (I - II) | | | 158.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 80 000.00 | |
GP Total financial income (V) | | | 80 000.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 80 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 80 158.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 5 633.00 | | | 5 633.00 |
HH Total exceptional expenses (VIII) | 5 633.00 | | | 5 633.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 633.00 | | | -5 633.00 |
HK Income tax | -1 309.00 | | | -1 309.00 |
HL TOTAL REVENUE (I + III + V + VII) | 88 180.00 | 83 296.00 | | 88 180.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 346.00 | 8 423.00 | | 12 346.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 75 834.00 | 74 873.00 | | 75 834.00 |
| |
| 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 | 972 315.00 | | | 972 315.00 |
I3 DECREASES Total Financial Fixed Assets | | 5 633.00 | 964 084.00 | |
I4 DECREASES Grand Total | | 5 633.00 | | |
IO DECREASES Total including other intangible assets | | | 180.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 418.00 | |
KD ACQUISITIONS Total including other intangible assets | 180.00 | | | 180.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 418.00 | | | 2 418.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 969 717.00 | | | 969 717.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 598.00 | | | 2 598.00 |
PE DEPRECIATION Total including other intangible assets | 180.00 | | | 180.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 418.00 | | | 2 418.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 25 327.00 | | | 25 327.00 |
7C Grand total | 25 327.00 | | | 25 327.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 13 615.00 | 13 615.00 | | 13 615.00 |
UX Other trade receivables | 17 387.00 | 17 387.00 | | 17 387.00 |
VB VAT | 531.00 | 531.00 | | 531.00 |
VI Group and Associates | 476 470.00 | 476 470.00 | | 476 470.00 |
VM Income taxes | 2 561.00 | 2 561.00 | | 2 561.00 |
VQ Other Taxes, Duties, and Similar Debts | 38.00 | 38.00 | | 38.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 479.00 | 20 479.00 | | 20 479.00 |
VW VAT | 2 897.00 | 2 897.00 | | 2 897.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 493 021.00 | 493 021.00 | | 493 021.00 |
| |
| 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 | | 294.00 | | |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 314.00 | 1 368.00 | | 1 314.00 |
ST Other accounts | 505.00 | 558.00 | | 505.00 |
XQ Rental, rental and co-ownership charges | 6 050.00 | 6 050.00 | | 6 050.00 |
YW Business tax | 154.00 | 114.00 | | 154.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 154.00 | 408.00 | | 154.00 |
YY Amount of VAT collected | 1 485.00 | 1 659.00 | | 1 485.00 |
YZ Total deductible VAT on goods and services | 252.00 | 265.00 | | 252.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 869.00 | 7 976.00 | | 7 869.00 |
