| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 43 828.00 | 42 780.00 | 1 048.00 | 43 828.00 |
AT Other tangible assets | 2 806.00 | 2 806.00 | | 2 806.00 |
BD Other fixed assets | 3 201.00 | | 3 201.00 | 3 201.00 |
BF Loans | 1 009.00 | | 1 009.00 | 1 009.00 |
BJ TOTAL (I) | 50 844.00 | 45 586.00 | 5 258.00 | 50 844.00 |
BX Customers and related accounts | 359.00 | | 359.00 | 359.00 |
BZ Other receivables | 4 433 067.00 | | 4 433 067.00 | 4 433 067.00 |
CF Cash and cash equivalents | 2 501.00 | | 2 501.00 | 2 501.00 |
CH Prepaid expenses | 69.00 | | 69.00 | 69.00 |
CJ TOTAL (II) | 4 435 997.00 | | 4 435 997.00 | 4 435 997.00 |
CO Grand total (0 to V) | 4 486 841.00 | 45 586.00 | 4 441 255.00 | 4 486 841.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 43 815.00 | 43 815.00 | | 43 815.00 |
DD Legal reserve (1) | 4 382.00 | 4 382.00 | | 4 382.00 |
DF Regulated reserves (1) | 14.00 | 14.00 | | 14.00 |
DH Retained earnings | 4 348 114.00 | 4 302 834.00 | | 4 348 114.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 743.00 | 45 280.00 | | 39 743.00 |
DL TOTAL (I) | 4 436 068.00 | 4 396 325.00 | | 4 436 068.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 212.00 | 1 212.00 | | 1 212.00 |
DX Trade payables and related accounts | 1 200.00 | 1 150.00 | | 1 200.00 |
DY Tax and social security liabilities | 2 775.00 | | | 2 775.00 |
EC TOTAL (IV) | 5 187.00 | 2 362.00 | | 5 187.00 |
EE Grand total (I to V) | 4 441 255.00 | 4 398 687.00 | | 4 441 255.00 |
EG Accrued income and payables due within one year | 3 975.00 | | | 3 975.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 12 627.00 | | 12 627.00 | 12 627.00 |
FJ Net sales | 12 627.00 | | 12 627.00 | 12 627.00 |
FR Total operating income (I) | | | 12 627.00 | |
FW Other purchases and external expenses | | | 9 420.00 | |
FX Taxes, duties, and similar payments | | | 3 801.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 798.00 | |
GE Other Expenses | | | 1 032.00 | |
GF Total Operating Expenses (II) | | | 15 051.00 | |
GG - OPERATING RESULT (I - II) | | | -2 424.00 | |
GK Income from other securities and fixed asset receivables | | | 57 882.00 | |
GP Total financial income (V) | | | 57 882.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 57 882.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 55 458.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 260.00 | | | 260.00 |
HH Total exceptional expenses (VIII) | 260.00 | | | 260.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -260.00 | | | -260.00 |
HK Income tax | 15 455.00 | 17 604.00 | | 15 455.00 |
HL TOTAL REVENUE (I + III + V + VII) | 70 509.00 | 77 423.00 | | 70 509.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 766.00 | 32 143.00 | | 30 766.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 39 743.00 | 45 280.00 | | 39 743.00 |
| |
| 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 | 50 844.00 | | | 50 844.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 211.00 | |
I4 DECREASES Grand Total | | | 50 844.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 46 633.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 46 633.00 | | | 46 633.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 211.00 | | | 4 211.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 44 788.00 | 798.00 | | 44 788.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 44 788.00 | 798.00 | | 44 788.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 212.00 | | 1 212.00 | 1 212.00 |
8B Suppliers and Related Accounts | 1 200.00 | 1 200.00 | | 1 200.00 |
8E Income Taxes | 2 775.00 | 2 775.00 | | 2 775.00 |
UP Loans | 1 009.00 | | 1 009.00 | 1 009.00 |
UX Other trade receivables | 359.00 | 359.00 | | 359.00 |
VC Group and associates | 4 433 067.00 | | 4 433 067.00 | 4 433 067.00 |
VS Prepaid expenses | 69.00 | 69.00 | | 69.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 434 505.00 | 428.00 | 4 434 076.00 | 4 434 505.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 187.00 | 3 975.00 | 1 212.00 | 5 187.00 |
| |
| 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 | 2 705.00 | | | 2 705.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 047.00 | | | 2 047.00 |
ST Other accounts | 603.00 | | | 603.00 |
XQ Rental, rental and co-ownership charges | 4 269.00 | | | 4 269.00 |
YT Subcontracting | 2 500.00 | | | 2 500.00 |
YW Business tax | 1 096.00 | | | 1 096.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 801.00 | | | 3 801.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 9 420.00 | | | 9 420.00 |
