| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 660.00 | 1 660.00 | | 1 660.00 |
AT Other tangible assets | 1 096.00 | 634.00 | 462.00 | 1 096.00 |
BD Other fixed assets | 432.00 | | 432.00 | 432.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 278 575.00 | 2 294.00 | 276 280.00 | 278 575.00 |
BX Customers and related accounts | 4 800.00 | | 4 800.00 | 4 800.00 |
BZ Other receivables | 129 457.00 | | 129 457.00 | 129 457.00 |
CF Cash and cash equivalents | 105 785.00 | | 105 785.00 | 105 785.00 |
CJ TOTAL (II) | 240 042.00 | | 240 042.00 | 240 042.00 |
CO Grand total (0 to V) | 518 617.00 | 2 294.00 | 516 323.00 | 518 617.00 |
CU Other investments | 275 355.00 | | 275 355.00 | 275 355.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 328 358.00 | | | 328 358.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 230.00 | | | 11 230.00 |
DL TOTAL (I) | 350 589.00 | | | 350 589.00 |
DV Miscellaneous Loans and Financial Debts (4) | 151 825.00 | | | 151 825.00 |
DX Trade payables and related accounts | 2 269.00 | | | 2 269.00 |
DY Tax and social security liabilities | 11 639.00 | | | 11 639.00 |
EC TOTAL (IV) | 165 734.00 | | | 165 734.00 |
EE Grand total (I to V) | 516 323.00 | | | 516 323.00 |
EG Accrued income and payables due within one year | 165 734.00 | | | 165 734.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 84 000.00 | | 84 000.00 | 84 000.00 |
FJ Net sales | 84 000.00 | | 84 000.00 | 84 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 84 001.00 | |
FW Other purchases and external expenses | | | 18 253.00 | |
FX Taxes, duties, and similar payments | | | 524.00 | |
FY Salaries and Wages | | | 50 953.00 | |
FZ Social Security Contributions | | | 12 446.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 82 203.00 | |
GG - OPERATING RESULT (I - II) | | | 1 797.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 29 920.00 | |
GL Other interest and similar income | | | 8.00 | |
GP Total financial income (V) | | | 29 928.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 29 928.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 725.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 20 000.00 | | | 20 000.00 |
HH Total exceptional expenses (VIII) | 20 000.00 | | | 20 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -20 000.00 | | | -20 000.00 |
HK Income tax | 495.00 | | | 495.00 |
HL TOTAL REVENUE (I + III + V + VII) | 113 929.00 | | | 113 929.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 102 698.00 | | | 102 698.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 230.00 | | | 11 230.00 |
| |
| 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 | 278 091.00 | | 483.00 | 278 091.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 660.00 | | | 1 660.00 |
I3 DECREASES Total Financial Fixed Assets | | | 275 818.00 | |
I4 DECREASES Grand Total | | | 278 575.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 660.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 096.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 620.00 | | 476.00 | 620.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 275 811.00 | | 7.00 | 275 811.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 280.00 | 13.00 | | 2 280.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 660.00 | | | 1 660.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 620.00 | 13.00 | | 620.00 |
| |
| 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 | 2 269.00 | 2 269.00 | | 2 269.00 |
8C Staff and Related Accounts | 6 720.00 | 6 720.00 | | 6 720.00 |
8D Social Security and Other Social Organizations | 4 075.00 | 4 075.00 | | 4 075.00 |
UT Other financial assets | 30.00 | 30.00 | | 30.00 |
UX Other trade receivables | 4 800.00 | 4 800.00 | | 4 800.00 |
VB VAT | 1 325.00 | 1 325.00 | | 1 325.00 |
VC Group and associates | 125 677.00 | | 125 677.00 | 125 677.00 |
VI Group and Associates | 151 825.00 | 151 825.00 | | 151 825.00 |
VM Income taxes | 2 454.00 | 2 454.00 | | 2 454.00 |
VQ Other Taxes, Duties, and Similar Debts | 843.00 | 843.00 | | 843.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 134 287.00 | 8 609.00 | 125 677.00 | 134 287.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 165 734.00 | 165 734.00 | | 165 734.00 |
| |
| 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 | 277.00 | | | 277.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 14 743.00 | | | 14 743.00 |
ST Other accounts | 3 509.00 | | | 3 509.00 |
YW Business tax | 247.00 | | | 247.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 524.00 | | | 524.00 |
YY Amount of VAT collected | 17 400.00 | | | 17 400.00 |
YZ Total deductible VAT on goods and services | 3 568.00 | | | 3 568.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 18 253.00 | | | 18 253.00 |
