| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 170 075.00 | | 170 075.00 | 170 075.00 |
BJ TOTAL (I) | 170 227.00 | | 170 227.00 | 170 227.00 |
BT Goods | 5 500.00 | | 5 500.00 | 5 500.00 |
BX Customers and related accounts | 203 244.00 | 126 165.00 | 77 079.00 | 203 244.00 |
BZ Other receivables | 10 058.00 | | 10 058.00 | 10 058.00 |
CF Cash and cash equivalents | 1 662 701.00 | | 1 662 701.00 | 1 662 701.00 |
CJ TOTAL (II) | 1 881 503.00 | 126 165.00 | 1 755 338.00 | 1 881 503.00 |
CO Grand total (0 to V) | 2 051 731.00 | 126 165.00 | 1 925 566.00 | 2 051 731.00 |
CU Other investments | 152.00 | | 152.00 | 152.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 166 007.00 | | | 166 007.00 |
DD Legal reserve (1) | 16 601.00 | | | 16 601.00 |
DH Retained earnings | 927 171.00 | | | 927 171.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 226 379.00 | | | 226 379.00 |
DL TOTAL (I) | 1 336 158.00 | | | 1 336 158.00 |
DU Loans and Debts from Credit Institutions (3) | 450 000.00 | | | 450 000.00 |
DX Trade payables and related accounts | 33 131.00 | | | 33 131.00 |
DY Tax and social security liabilities | 83 512.00 | | | 83 512.00 |
EA Other liabilities | 22 765.00 | | | 22 765.00 |
EC TOTAL (IV) | 589 407.00 | | | 589 407.00 |
EE Grand total (I to V) | 1 925 566.00 | | | 1 925 566.00 |
EG Accrued income and payables due within one year | 589 407.00 | | | 589 407.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 4 803 000.00 | | 4 803 000.00 | 4 803 000.00 |
FJ Net sales | 4 803 000.00 | | 4 803 000.00 | 4 803 000.00 |
FR Total operating income (I) | | | 4 803 000.00 | |
FS Purchases of goods (including customs duties) | | | 1 675 242.00 | |
FT Inventory change (goods) | | | 2 576 618.00 | |
FW Other purchases and external expenses | | | 193 194.00 | |
FX Taxes, duties, and similar payments | | | 13 479.00 | |
GF Total Operating Expenses (II) | | | 4 458 532.00 | |
GG - OPERATING RESULT (I - II) | | | 344 468.00 | |
GL Other interest and similar income | | | 14 819.00 | |
GP Total financial income (V) | | | 14 819.00 | |
GR Interest and similar expenses | | | 51 755.00 | |
GU Total financial expenses (VI) | | | 51 755.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -36 936.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 307 532.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 81 153.00 | | | 81 153.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 817 819.00 | | | 4 817 819.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 591 440.00 | | | 4 591 440.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 226 379.00 | | | 226 379.00 |
| |
| 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 | 152.00 | | 170 075.00 | 152.00 |
I3 DECREASES Total Financial Fixed Assets | | | 170 227.00 | |
I4 DECREASES Grand Total | | | 170 227.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 152.00 | | 170 075.00 | 152.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 126 165.00 | | | 126 165.00 |
7B Total provisions for depreciation | 126 165.00 | | | 126 165.00 |
7C Grand total | 126 165.00 | | | 126 165.00 |
| |
| 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 | 33 131.00 | 33 131.00 | | 33 131.00 |
8E Income Taxes | 47 658.00 | 47 658.00 | | 47 658.00 |
8K Other liabilities (including liabilities related to repo transactions) | 22 765.00 | 22 765.00 | | 22 765.00 |
UL Receivables related to investments | 170 075.00 | | 170 075.00 | 170 075.00 |
UX Other trade receivables | 2 053.00 | 2 053.00 | | 2 053.00 |
VA Doubtful or disputed receivables | 201 191.00 | 201 191.00 | | 201 191.00 |
VB VAT | 6 617.00 | 6 617.00 | | 6 617.00 |
VH Loans with a maturity of more than one year at origin | 450 000.00 | 450 000.00 | | 450 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 685.00 | 2 685.00 | | 2 685.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 441.00 | 3 441.00 | | 3 441.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 383 377.00 | 213 302.00 | 170 075.00 | 383 377.00 |
VW VAT | 33 169.00 | 33 169.00 | | 33 169.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 589 407.00 | 589 407.00 | | 589 407.00 |
| |
| 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 | 10 794.00 | | | 10 794.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 177 895.00 | | | 177 895.00 |
ST Other accounts | 979.00 | | | 979.00 |
XQ Rental, rental and co-ownership charges | 14 320.00 | | | 14 320.00 |
YW Business tax | 2 685.00 | | | 2 685.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 13 479.00 | | | 13 479.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 193 194.00 | | | 193 194.00 |
