| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 609.00 | | 609.00 | 609.00 |
BJ TOTAL (I) | 307 746.00 | | 307 746.00 | 307 746.00 |
BX Customers and related accounts | 24 832.00 | | 24 832.00 | 24 832.00 |
BZ Other receivables | 84 874.00 | | 84 874.00 | 84 874.00 |
CF Cash and cash equivalents | 3 122.00 | | 3 122.00 | 3 122.00 |
CH Prepaid expenses | 14.00 | | 14.00 | 14.00 |
CJ TOTAL (II) | 112 841.00 | | 112 841.00 | 112 841.00 |
CO Grand total (0 to V) | 420 587.00 | | 420 587.00 | 420 587.00 |
CU Other investments | 307 137.00 | | 307 137.00 | 307 137.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 203 200.00 | | | 203 200.00 |
DD Legal reserve (1) | 20 320.00 | | | 20 320.00 |
DG Other reserves | 91 174.00 | | | 91 174.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 284.00 | | | 15 284.00 |
DL TOTAL (I) | 329 979.00 | | | 329 979.00 |
DU Loans and Debts from Credit Institutions (3) | 20.00 | | | 20.00 |
DV Miscellaneous Loans and Financial Debts (4) | 65 528.00 | | | 65 528.00 |
DX Trade payables and related accounts | 787.00 | | | 787.00 |
DY Tax and social security liabilities | 10 038.00 | | | 10 038.00 |
EA Other liabilities | 14 235.00 | | | 14 235.00 |
EC TOTAL (IV) | 90 608.00 | | | 90 608.00 |
EE Grand total (I to V) | 420 587.00 | | | 420 587.00 |
EG Accrued income and payables due within one year | 90 608.00 | | | 90 608.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 162 804.00 | | 162 804.00 | 162 804.00 |
FJ Net sales | 162 804.00 | | 162 804.00 | 162 804.00 |
FR Total operating income (I) | | | 162 804.00 | |
FW Other purchases and external expenses | | | 4 149.00 | |
FX Taxes, duties, and similar payments | | | 10 458.00 | |
FY Salaries and Wages | | | 98 234.00 | |
FZ Social Security Contributions | | | 33 720.00 | |
GF Total Operating Expenses (II) | | | 146 561.00 | |
GG - OPERATING RESULT (I - II) | | | 16 244.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 739.00 | |
GP Total financial income (V) | | | 1 739.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 739.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 982.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 33 720.00 | | | 33 720.00 |
HE Exceptional expenses on management operations | 1.00 | | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1.00 | | | -1.00 |
HK Income tax | 2 697.00 | | | 2 697.00 |
HL TOTAL REVENUE (I + III + V + VII) | 164 543.00 | | | 164 543.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 149 259.00 | | | 149 259.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 284.00 | | | 15 284.00 |
| |
| 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 | 307 746.00 | | | 307 746.00 |
I3 DECREASES Total Financial Fixed Assets | | | 307 746.00 | |
I4 DECREASES Grand Total | | | 307 746.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 307 746.00 | | | 307 746.00 |
| |
| 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 | 787.00 | 787.00 | | 787.00 |
8C Staff and Related Accounts | 4 659.00 | 4 659.00 | | 4 659.00 |
8E Income Taxes | 2 697.00 | 2 697.00 | | 2 697.00 |
8K Other liabilities (including liabilities related to repo transactions) | 14 235.00 | 14 235.00 | | 14 235.00 |
UT Other financial assets | 609.00 | | 609.00 | 609.00 |
UX Other trade receivables | 24 832.00 | 24 832.00 | | 24 832.00 |
VB VAT | 1 166.00 | 1 166.00 | | 1 166.00 |
VH Loans with a maturity of more than one year at origin | 20.00 | 20.00 | | 20.00 |
VI Group and Associates | 65 528.00 | 65 528.00 | | 65 528.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 83 708.00 | 83 708.00 | | 83 708.00 |
VS Prepaid expenses | 14.00 | 14.00 | | 14.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 110 328.00 | 109 719.00 | 609.00 | 110 328.00 |
VW VAT | 2 682.00 | 2 682.00 | | 2 682.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 90 608.00 | 90 608.00 | | 90 608.00 |
| |
| 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 | 10 029.00 | | | 10 029.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 776.00 | | | 2 776.00 |
ST Other accounts | 1 372.00 | | | 1 372.00 |
YW Business tax | 429.00 | | | 429.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 10 458.00 | | | 10 458.00 |
YY Amount of VAT collected | 28 805.00 | | | 28 805.00 |
YZ Total deductible VAT on goods and services | 615.00 | | | 615.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 149.00 | | | 4 149.00 |
