| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 995.00 | 995.00 | | 995.00 |
AT Other tangible assets | 22 146.00 | 16 625.00 | 5 521.00 | 22 146.00 |
BJ TOTAL (I) | 273 161.00 | 17 620.00 | 255 541.00 | 273 161.00 |
BZ Other receivables | 1 485 818.00 | | 1 485 818.00 | 1 485 818.00 |
CF Cash and cash equivalents | 13 714.00 | | 13 714.00 | 13 714.00 |
CH Prepaid expenses | 410.00 | | 410.00 | 410.00 |
CJ TOTAL (II) | 1 499 942.00 | | 1 499 942.00 | 1 499 942.00 |
CO Grand total (0 to V) | 1 773 103.00 | 17 620.00 | 1 755 482.00 | 1 773 103.00 |
CU Other investments | 250 020.00 | | 250 020.00 | 250 020.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | | | 500 000.00 |
DD Legal reserve (1) | 50 000.00 | | | 50 000.00 |
DG Other reserves | 20 776.00 | | | 20 776.00 |
DH Retained earnings | -280 000.00 | | | -280 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 287 545.00 | | | 287 545.00 |
DL TOTAL (I) | 578 321.00 | | | 578 321.00 |
DV Miscellaneous Loans and Financial Debts (4) | 909 054.00 | | | 909 054.00 |
DX Trade payables and related accounts | 20 499.00 | | | 20 499.00 |
DY Tax and social security liabilities | 133 995.00 | | | 133 995.00 |
EA Other liabilities | 113 613.00 | | | 113 613.00 |
EC TOTAL (IV) | 1 177 161.00 | | | 1 177 161.00 |
EE Grand total (I to V) | 1 755 482.00 | | | 1 755 482.00 |
EG Accrued income and payables due within one year | 1 177 161.00 | | | 1 177 161.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 172 903.00 | | 172 903.00 | 172 903.00 |
FJ Net sales | 172 903.00 | | 172 903.00 | 172 903.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 196.00 | |
FQ Other income | | | 60.00 | |
FR Total operating income (I) | | | 185 159.00 | |
FW Other purchases and external expenses | | | 65 511.00 | |
FX Taxes, duties, and similar payments | | | 4 304.00 | |
FY Salaries and Wages | | | 80 246.00 | |
FZ Social Security Contributions | | | 52 486.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 821.00 | |
GF Total Operating Expenses (II) | | | 205 368.00 | |
GG - OPERATING RESULT (I - II) | | | -20 209.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 310 000.00 | |
GP Total financial income (V) | | | 310 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 310 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 289 791.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 12 196.00 | | | 12 196.00 |
HA Exceptional income from management transactions | 1.00 | | | 1.00 |
HE Exceptional expenses on management operations | 199.00 | | | 199.00 |
HH Total exceptional expenses (VIII) | 199.00 | | | 199.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -198.00 | | | -198.00 |
HK Income tax | 2 048.00 | | | 2 048.00 |
HL TOTAL REVENUE (I + III + V + VII) | 495 160.00 | | | 495 160.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 207 615.00 | | | 207 615.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 287 545.00 | | | 287 545.00 |
HP References: Equipment leasing | 29 771.00 | | | 29 771.00 |
| |
| 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 | 270 548.00 | | 2 613.00 | 270 548.00 |
I3 DECREASES Total Financial Fixed Assets | | | 250 020.00 | |
I4 DECREASES Grand Total | | | 273 161.00 | |
IO DECREASES Total including other intangible assets | | | 995.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 22 146.00 | |
KD ACQUISITIONS Total including other intangible assets | 995.00 | | | 995.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 19 533.00 | | 2 613.00 | 19 533.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 250 020.00 | | | 250 020.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 799.00 | 2 821.00 | | 14 799.00 |
PE DEPRECIATION Total including other intangible assets | 995.00 | | | 995.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 804.00 | 2 821.00 | | 13 804.00 |
| |
| 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 | 20 499.00 | 20 499.00 | | 20 499.00 |
8C Staff and Related Accounts | 865.00 | 865.00 | | 865.00 |
8D Social Security and Other Social Organizations | 5 218.00 | 5 218.00 | | 5 218.00 |
8E Income Taxes | 119 512.00 | 119 512.00 | | 119 512.00 |
8K Other liabilities (including liabilities related to repo transactions) | 113 613.00 | 113 613.00 | | 113 613.00 |
VB VAT | 9 795.00 | 9 795.00 | | 9 795.00 |
VI Group and Associates | 909 054.00 | 909 054.00 | | 909 054.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 540.00 | 2 540.00 | | 2 540.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 476 023.00 | 1 476 023.00 | | 1 476 023.00 |
VS Prepaid expenses | 410.00 | 410.00 | | 410.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 486 228.00 | 1 486 228.00 | | 1 486 228.00 |
VW VAT | 5 860.00 | 5 860.00 | | 5 860.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 177 161.00 | 1 177 161.00 | | 1 177 161.00 |
| |
| 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 | 3 709.00 | | | 3 709.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 10 333.00 | | | 10 333.00 |
ST Other accounts | 41 821.00 | | | 41 821.00 |
XQ Rental, rental and co-ownership charges | 8 367.00 | | | 8 367.00 |
YQ Equipment leasing commitment | 75 803.00 | | | 75 803.00 |
YT Subcontracting | 4 991.00 | | | 4 991.00 |
YW Business tax | 595.00 | | | 595.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 304.00 | | | 4 304.00 |
YY Amount of VAT collected | 34 581.00 | | | 34 581.00 |
YZ Total deductible VAT on goods and services | 6 402.00 | | | 6 402.00 |
ZE Dividends | 280 000.00 | | | 280 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 65 511.00 | | | 65 511.00 |
| |
| 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 | 2.00 | | | 2.00 |
