| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 23 622.00 | 8 370.00 | 15 252.00 | 23 622.00 |
AN Land | 25 600.00 | | 25 600.00 | 25 600.00 |
AP Buildings | 230 400.00 | 14 826.00 | 215 573.00 | 230 400.00 |
BJ TOTAL (I) | 282 122.00 | 25 196.00 | 256 925.00 | 282 122.00 |
BX Customers and related accounts | 8 837.00 | | 8 837.00 | 8 837.00 |
BZ Other receivables | 509.00 | | 509.00 | 509.00 |
CF Cash and cash equivalents | 1 354.00 | | 1 354.00 | 1 354.00 |
CJ TOTAL (II) | 10 700.00 | | 10 700.00 | 10 700.00 |
CO Grand total (0 to V) | 292 822.00 | 25 196.00 | 267 626.00 | 292 822.00 |
CU Other investments | 2 500.00 | 2 000.00 | 500.00 | 2 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 14 171.00 | 15 088.00 | | 14 171.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 332.00 | -916.00 | | 6 332.00 |
DL TOTAL (I) | 21 604.00 | 15 271.00 | | 21 604.00 |
DU Loans and Debts from Credit Institutions (3) | 232 744.00 | 151 411.00 | | 232 744.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 033.00 | 1 133.00 | | 2 033.00 |
DX Trade payables and related accounts | 4 767.00 | 2 932.00 | | 4 767.00 |
DY Tax and social security liabilities | 6 477.00 | 5 593.00 | | 6 477.00 |
EC TOTAL (IV) | 246 022.00 | 161 071.00 | | 246 022.00 |
EE Grand total (I to V) | 267 626.00 | 176 343.00 | | 267 626.00 |
EG Accrued income and payables due within one year | 113 848.00 | 141 879.00 | | 113 848.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 37 369.00 | | 37 369.00 | 37 369.00 |
FJ Net sales | 37 369.00 | | 37 369.00 | 37 369.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 37 369.00 | |
FW Other purchases and external expenses | | | 10 806.00 | |
FX Taxes, duties, and similar payments | | | 1 108.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 864.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GF Total Operating Expenses (II) | | | 25 779.00 | |
GG - OPERATING RESULT (I - II) | | | 11 590.00 | |
GR Interest and similar expenses | | | 4 155.00 | |
GU Total financial expenses (VI) | | | 4 155.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 155.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 434.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 134.00 | 89.00 | | 134.00 |
HH Total exceptional expenses (VIII) | 134.00 | 89.00 | | 134.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -134.00 | -89.00 | | -134.00 |
HK Income tax | 968.00 | | | 968.00 |
HL TOTAL REVENUE (I + III + V + VII) | 37 369.00 | 19 831.00 | | 37 369.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 037.00 | 20 748.00 | | 31 037.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 332.00 | -916.00 | | 6 332.00 |
| |
| 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 | 181 664.00 | | 100 457.00 | 181 664.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 19 164.00 | | 4 457.00 | 19 164.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 500.00 | |
I4 DECREASES Grand Total | | | 282 122.00 | |
IN DECREASES Start-up, development, or research expenses | | | 23 622.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 256 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 160 000.00 | | 96 000.00 | 160 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 500.00 | | | 2 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 332.00 | 13 864.00 | | 9 332.00 |
CY DEPRECIATION Start-up, development, or research expenses | 3 732.00 | 4 637.00 | | 3 732.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 600.00 | 9 226.00 | | 5 600.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 2 000.00 | | | 2 000.00 |
7C Grand total | 2 000.00 | | | 2 000.00 |
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 |
8A Miscellaneous Loans and Financial Debts | 1 100.00 | 1 100.00 | | 1 100.00 |
8B Suppliers and Related Accounts | 4 767.00 | 4 767.00 | | 4 767.00 |
8E Income Taxes | 2 390.00 | 2 390.00 | | 2 390.00 |
UX Other trade receivables | 8 837.00 | 8 837.00 | | 8 837.00 |
VB VAT | 232.00 | 232.00 | | 232.00 |
VH Loans with a maturity of more than one year at origin | 232 744.00 | 100 570.00 | 40 614.00 | 232 744.00 |
VI Group and Associates | 933.00 | 933.00 | | 933.00 |
VK Loans repaid during the year | -81 332.00 | | | -81 332.00 |
VQ Other Taxes, Duties, and Similar Debts | 71.00 | 71.00 | | 71.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 277.00 | 277.00 | | 277.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 346.00 | 9 346.00 | | 9 346.00 |
VW VAT | 4 016.00 | 4 016.00 | | 4 016.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 246 022.00 | 113 848.00 | 40 614.00 | 246 022.00 |
| |
| 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 | 1 108.00 | | | 1 108.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 115.00 | | | 1 115.00 |
ST Other accounts | 5 006.00 | | | 5 006.00 |
XQ Rental, rental and co-ownership charges | 4 683.00 | | | 4 683.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 108.00 | | | 1 108.00 |
YY Amount of VAT collected | 7 017.00 | | | 7 017.00 |
YZ Total deductible VAT on goods and services | 937.00 | | | 937.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 10 806.00 | | | 10 806.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
