| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 8 348.00 | 7 920.00 | 427.00 | 8 348.00 |
BH Other financial assets | 224.00 | | 224.00 | 224.00 |
BJ TOTAL (I) | 9 772.00 | 8 920.00 | 852.00 | 9 772.00 |
BX Customers and related accounts | 27 960.00 | | 27 960.00 | 27 960.00 |
BZ Other receivables | 91 010.00 | | 91 010.00 | 91 010.00 |
CF Cash and cash equivalents | 102 451.00 | | 102 451.00 | 102 451.00 |
CH Prepaid expenses | 848.00 | | 848.00 | 848.00 |
CJ TOTAL (II) | 222 269.00 | | 222 269.00 | 222 269.00 |
CO Grand total (0 to V) | 232 041.00 | 8 920.00 | 223 120.00 | 232 041.00 |
CU Other investments | 1 200.00 | 1 000.00 | 200.00 | 1 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 003.00 | 8 003.00 | | 8 003.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 115 833.00 | 212 201.00 | | 115 833.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 75 029.00 | 53 632.00 | | 75 029.00 |
DL TOTAL (I) | 199 666.00 | 274 637.00 | | 199 666.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 244.00 | 9 244.00 | | 9 244.00 |
DX Trade payables and related accounts | 1 080.00 | 1 490.00 | | 1 080.00 |
DY Tax and social security liabilities | 12 978.00 | 19 794.00 | | 12 978.00 |
EA Other liabilities | 152.00 | 2 232.00 | | 152.00 |
EC TOTAL (IV) | 23 455.00 | 32 759.00 | | 23 455.00 |
EE Grand total (I to V) | 223 120.00 | 307 396.00 | | 223 120.00 |
EG Accrued income and payables due within one year | 23 455.00 | 32 759.00 | | 23 455.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 112 486.00 | | 112 486.00 | 112 486.00 |
FJ Net sales | 112 486.00 | | 112 486.00 | 112 486.00 |
FR Total operating income (I) | | | 112 486.00 | |
FW Other purchases and external expenses | | | 14 658.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 340.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 15 075.00 | |
GG - OPERATING RESULT (I - II) | | | 97 411.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 97 411.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 87.00 | | | 87.00 |
HH Total exceptional expenses (VIII) | 87.00 | | | 87.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -87.00 | | | -87.00 |
HK Income tax | 22 295.00 | 13 974.00 | | 22 295.00 |
HL TOTAL REVENUE (I + III + V + VII) | 112 486.00 | 83 861.00 | | 112 486.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 457.00 | 30 229.00 | | 37 457.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 75 029.00 | 53 632.00 | | 75 029.00 |
| |
| 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 | 9 704.00 | | 593.00 | 9 704.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 424.00 | |
I4 DECREASES Grand Total | | 525.00 | 9 772.00 | |
IN DECREASES Start-up, development, or research expenses | 1.00 | | | 1.00 |
IY DECREASES Total Tangible Fixed Assets | | 525.00 | 8 348.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 280.00 | | 593.00 | 8 280.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 424.00 | | | 1 424.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 018.00 | 427.00 | 525.00 | 8 018.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 018.00 | 427.00 | 525.00 | 8 018.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 000.00 | | | 1 000.00 |
7C Grand total | 1 000.00 | | | 1 000.00 |
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 | 1 080.00 | 1 080.00 | | 1 080.00 |
8E Income Taxes | 8 318.00 | 8 318.00 | | 8 318.00 |
8K Other liabilities (including liabilities related to repo transactions) | 152.00 | 152.00 | | 152.00 |
UT Other financial assets | 224.00 | | 224.00 | 224.00 |
UX Other trade receivables | 27 960.00 | 27 960.00 | | 27 960.00 |
VB VAT | 209.00 | 209.00 | | 209.00 |
VC Group and associates | 90 718.00 | 90 718.00 | | 90 718.00 |
VI Group and Associates | 9 244.00 | 9 244.00 | | 9 244.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 83.00 | 83.00 | | 83.00 |
VS Prepaid expenses | 848.00 | 848.00 | | 848.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 120 042.00 | 119 818.00 | 224.00 | 120 042.00 |
VW VAT | 4 660.00 | 4 660.00 | | 4 660.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 455.00 | 23 455.00 | | 23 455.00 |
| |
| 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) | 1 984.00 | 900.00 | | 1 984.00 |
ST Other accounts | 11 012.00 | 13 075.00 | | 11 012.00 |
XQ Rental, rental and co-ownership charges | 1 662.00 | 1 656.00 | | 1 662.00 |
YW Business tax | 76.00 | 449.00 | | 76.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 76.00 | 449.00 | | 76.00 |
YY Amount of VAT collected | 22 497.00 | 16 749.00 | | 22 497.00 |
YZ Total deductible VAT on goods and services | 1 052.00 | 948.00 | | 1 052.00 |
ZE Dividends | 150 000.00 | | | 150 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 14 658.00 | 15 630.00 | | 14 658.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
