| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 065.00 | 1 065.00 | | 1 065.00 |
BJ TOTAL (I) | 1 715.00 | 1 065.00 | 650.00 | 1 715.00 |
BX Customers and related accounts | 65 008.00 | 11 000.00 | 54 008.00 | 65 008.00 |
BZ Other receivables | 970 972.00 | | 970 972.00 | 970 972.00 |
CD Marketable securities | 15.00 | | 15.00 | 15.00 |
CJ TOTAL (II) | 1 035 995.00 | 11 000.00 | 1 024 995.00 | 1 035 995.00 |
CO Grand total (0 to V) | 1 037 710.00 | 12 065.00 | 1 025 644.00 | 1 037 710.00 |
CU Other investments | 650.00 | | 650.00 | 650.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 100.00 | | | 8 100.00 |
DE Statutory or contractual reserves | 810.00 | | | 810.00 |
DH Retained earnings | 941 312.00 | | | 941 312.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 656.00 | | | -5 656.00 |
DL TOTAL (I) | 944 566.00 | | | 944 566.00 |
DU Loans and Debts from Credit Institutions (3) | 518.00 | | | 518.00 |
DV Miscellaneous Loans and Financial Debts (4) | 66 123.00 | | | 66 123.00 |
DX Trade payables and related accounts | 3 240.00 | | | 3 240.00 |
DY Tax and social security liabilities | 11 197.00 | | | 11 197.00 |
EC TOTAL (IV) | 81 078.00 | | | 81 078.00 |
EE Grand total (I to V) | 1 025 644.00 | | | 1 025 644.00 |
EG Accrued income and payables due within one year | 81 078.00 | | | 81 078.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 518.00 | | | 518.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 000.00 | | 10 000.00 | 10 000.00 |
FJ Net sales | 10 000.00 | | 10 000.00 | 10 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 10 001.00 | |
FW Other purchases and external expenses | | | 3 170.00 | |
FX Taxes, duties, and similar payments | | | 641.00 | |
FY Salaries and Wages | | | 6 000.00 | |
GF Total Operating Expenses (II) | | | 9 811.00 | |
GG - OPERATING RESULT (I - II) | | | 190.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 14 750.00 | |
GP Total financial income (V) | | | 14 750.00 | |
GR Interest and similar expenses | | | 128.00 | |
GT Net expenses on sales of marketable securities | | | 20 468.00 | |
GU Total financial expenses (VI) | | | 20 596.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 846.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 656.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 24 751.00 | | | 24 751.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 407.00 | | | 30 407.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 656.00 | | | -5 656.00 |
| |
| 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 | 1 715.00 | | | 1 715.00 |
I3 DECREASES Total Financial Fixed Assets | | | 650.00 | |
I4 DECREASES Grand Total | | | 1 715.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 065.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 065.00 | | | 1 065.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 650.00 | | | 650.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 065.00 | | | 1 065.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 065.00 | | | 1 065.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 11 000.00 | | | 11 000.00 |
7B Total provisions for depreciation | 11 000.00 | | | 11 000.00 |
7C Grand total | 11 000.00 | | | 11 000.00 |
| |
| 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 | 3 240.00 | 3 240.00 | | 3 240.00 |
UX Other trade receivables | 51 852.00 | 51 852.00 | | 51 852.00 |
VA Doubtful or disputed receivables | 13 156.00 | 13 156.00 | | 13 156.00 |
VB VAT | 1 132.00 | 1 132.00 | | 1 132.00 |
VC Group and associates | 969 840.00 | 969 840.00 | | 969 840.00 |
VG Loans with a maturity of up to one year at origin | 518.00 | 518.00 | | 518.00 |
VI Group and Associates | 66 123.00 | 66 123.00 | | 66 123.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 035 980.00 | 1 035 980.00 | | 1 035 980.00 |
VW VAT | 11 197.00 | 11 197.00 | | 11 197.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 81 078.00 | 81 078.00 | | 81 078.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 070.00 | | | 3 070.00 |
ST Other accounts | 100.00 | | | 100.00 |
YW Business tax | 641.00 | | | 641.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 641.00 | | | 641.00 |
YY Amount of VAT collected | 2 000.00 | | | 2 000.00 |
YZ Total deductible VAT on goods and services | 592.00 | | | 592.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 170.00 | | | 3 170.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
