| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 465.00 | 758.00 | 707.00 | 1 465.00 |
BH Other financial assets | 4 000.00 | | 4 000.00 | 4 000.00 |
BJ TOTAL (I) | 280 825.00 | 758.00 | 280 067.00 | 280 825.00 |
BX Customers and related accounts | 46 800.00 | | 46 800.00 | 46 800.00 |
BZ Other receivables | 636.00 | | 636.00 | 636.00 |
CF Cash and cash equivalents | 3 360.00 | | 3 360.00 | 3 360.00 |
CH Prepaid expenses | 3 116.00 | | 3 116.00 | 3 116.00 |
CJ TOTAL (II) | 53 912.00 | | 53 912.00 | 53 912.00 |
CO Grand total (0 to V) | 334 737.00 | 758.00 | 333 979.00 | 334 737.00 |
CU Other investments | 275 360.00 | | 275 360.00 | 275 360.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 68 460.00 | 68 460.00 | | 68 460.00 |
DD Legal reserve (1) | 6 846.00 | | | 6 846.00 |
DG Other reserves | 6 612.00 | | | 6 612.00 |
DH Retained earnings | | -12 867.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 619.00 | 26 325.00 | | 33 619.00 |
DL TOTAL (I) | 115 537.00 | 81 918.00 | | 115 537.00 |
DU Loans and Debts from Credit Institutions (3) | 139 324.00 | 172 448.00 | | 139 324.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 624.00 | 17 964.00 | | 22 624.00 |
DX Trade payables and related accounts | 3 509.00 | 3 792.00 | | 3 509.00 |
DY Tax and social security liabilities | 52 985.00 | 28 231.00 | | 52 985.00 |
EC TOTAL (IV) | 218 442.00 | 222 435.00 | | 218 442.00 |
EE Grand total (I to V) | 333 979.00 | 304 354.00 | | 333 979.00 |
EG Accrued income and payables due within one year | 111 954.00 | 83 286.00 | | 111 954.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 95.00 | 72.00 | | 95.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 159 000.00 | | 159 000.00 | 159 000.00 |
FJ Net sales | 159 000.00 | | 159 000.00 | 159 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 159 001.00 | |
FW Other purchases and external expenses | | | 20 934.00 | |
FX Taxes, duties, and similar payments | | | 1 389.00 | |
FY Salaries and Wages | | | 86 579.00 | |
FZ Social Security Contributions | | | 42 011.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 259.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 151 175.00 | |
GG - OPERATING RESULT (I - II) | | | 7 826.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 340.00 | |
GP Total financial income (V) | | | 30 340.00 | |
GR Interest and similar expenses | | | 3 780.00 | |
GU Total financial expenses (VI) | | | 3 780.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 26 560.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 386.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 767.00 | | | 767.00 |
HH Total exceptional expenses (VIII) | 767.00 | | | 767.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -767.00 | | | -767.00 |
HL TOTAL REVENUE (I + III + V + VII) | 189 341.00 | 138 361.00 | | 189 341.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 155 722.00 | 112 036.00 | | 155 722.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 619.00 | 26 325.00 | | 33 619.00 |
| |
| 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 | 280 109.00 | | 716.00 | 280 109.00 |
I3 DECREASES Total Financial Fixed Assets | | | 279 360.00 | |
I4 DECREASES Grand Total | | | 280 825.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 465.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 749.00 | | 716.00 | 749.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 279 360.00 | | | 279 360.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 499.00 | 259.00 | | 499.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 499.00 | 259.00 | | 499.00 |
| |
| 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 | 3 509.00 | 3 509.00 | | 3 509.00 |
8C Staff and Related Accounts | 19 461.00 | 19 461.00 | | 19 461.00 |
8D Social Security and Other Social Organizations | 18 969.00 | 18 969.00 | | 18 969.00 |
UT Other financial assets | 4 000.00 | | 4 000.00 | 4 000.00 |
UX Other trade receivables | 46 800.00 | 46 800.00 | | 46 800.00 |
VB VAT | 559.00 | 559.00 | | 559.00 |
VG Loans with a maturity of up to one year at origin | 95.00 | 95.00 | | 95.00 |
VH Loans with a maturity of more than one year at origin | 139 230.00 | 32 742.00 | 106 487.00 | 139 230.00 |
VI Group and Associates | 22 624.00 | 22 624.00 | | 22 624.00 |
VK Loans repaid during the year | 32 460.00 | | | 32 460.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 006.00 | 1 006.00 | | 1 006.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 77.00 | 77.00 | | 77.00 |
VS Prepaid expenses | 3 116.00 | 3 116.00 | | 3 116.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 54 552.00 | 50 552.00 | 4 000.00 | 54 552.00 |
VW VAT | 13 549.00 | 13 549.00 | | 13 549.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 218 442.00 | 111 954.00 | 106 487.00 | 218 442.00 |
| |
| 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 | 930.00 | 1 435.00 | | 930.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 301.00 | 3 204.00 | | 3 301.00 |
ST Other accounts | 17 491.00 | 18 691.00 | | 17 491.00 |
XQ Rental, rental and co-ownership charges | 142.00 | | | 142.00 |
YW Business tax | 459.00 | 162.00 | | 459.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 389.00 | 1 597.00 | | 1 389.00 |
YY Amount of VAT collected | 24 000.00 | 23 600.00 | | 24 000.00 |
YZ Total deductible VAT on goods and services | 768.00 | 736.00 | | 768.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 20 934.00 | 21 895.00 | | 20 934.00 |
| |
| 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 |
