| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 300.00 | 1 300.00 | | 1 300.00 |
BJ TOTAL (I) | 6 185 951.00 | 1 300.00 | 6 184 651.00 | 6 185 951.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 299 729.00 | | 299 729.00 | 299 729.00 |
CF Cash and cash equivalents | 438 648.00 | | 438 648.00 | 438 648.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 738 378.00 | | 738 378.00 | 738 378.00 |
CO Grand total (0 to V) | 6 924 328.00 | 1 300.00 | 6 923 028.00 | 6 924 328.00 |
CU Other investments | 6 184 651.00 | | 6 184 651.00 | 6 184 651.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 129.00 | 300 129.00 | | 300 129.00 |
DD Legal reserve (1) | 21 626.00 | 21 626.00 | | 21 626.00 |
DG Other reserves | 388 543.00 | 388 543.00 | | 388 543.00 |
DH Retained earnings | -17 306.00 | | | -17 306.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 632 797.00 | -17 306.00 | | 632 797.00 |
DL TOTAL (I) | 1 325 789.00 | 692 992.00 | | 1 325 789.00 |
DU Loans and Debts from Credit Institutions (3) | | 35.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 5 594 493.00 | 4 489 500.00 | | 5 594 493.00 |
DX Trade payables and related accounts | 1 333.00 | 13 855.00 | | 1 333.00 |
DY Tax and social security liabilities | 1 413.00 | 2 424.00 | | 1 413.00 |
EB Prepaid income (2) | | 6 138.00 | | |
EC TOTAL (IV) | 5 597 239.00 | 4 511 952.00 | | 5 597 239.00 |
EE Grand total (I to V) | 6 923 028.00 | 5 204 943.00 | | 6 923 028.00 |
EG Accrued income and payables due within one year | 5 597 239.00 | 4 511 952.00 | | 5 597 239.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 9 632.00 | | 9 632.00 | 9 632.00 |
FJ Net sales | 9 632.00 | | 9 632.00 | 9 632.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 20 273.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 29 905.00 | |
FW Other purchases and external expenses | | | 28 130.00 | |
FX Taxes, duties, and similar payments | | | 5 502.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 33 632.00 | |
GG - OPERATING RESULT (I - II) | | | -3 726.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 705 000.00 | |
GL Other interest and similar income | | | 347.00 | |
GP Total financial income (V) | | | 705 347.00 | |
GR Interest and similar expenses | | | 68 824.00 | |
GU Total financial expenses (VI) | | | 68 824.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 636 524.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 632 797.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 20 273.00 | 20 868.00 | | 20 273.00 |
HB Exceptional income from capital transactions | | 12 000.00 | | |
HD Total exceptional income (VII) | | 12 000.00 | | |
HF Exceptional expenses on capital transactions | | 12 311.00 | | |
HH Total exceptional expenses (VIII) | | 12 311.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -311.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 735 253.00 | 67 256.00 | | 735 253.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 102 455.00 | 84 562.00 | | 102 455.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 632 797.00 | -17 306.00 | | 632 797.00 |
| |
| 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 | 5 008 950.00 | | 1 177 001.00 | 5 008 950.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 184 651.00 | |
I4 DECREASES Grand Total | | | 6 185 951.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 300.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 300.00 | | | 1 300.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 007 650.00 | | 1 177 001.00 | 5 007 650.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 300.00 | | | 1 300.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 300.00 | | | 1 300.00 |
| |
| 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 | 1 333.00 | 1 333.00 | | 1 333.00 |
8E Income Taxes | 1 195.00 | 1 195.00 | | 1 195.00 |
VB VAT | 413.00 | 413.00 | | 413.00 |
VC Group and associates | 299 316.00 | 299 316.00 | | 299 316.00 |
VI Group and Associates | 5 594 493.00 | 5 594 493.00 | | 5 594 493.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 299 729.00 | 299 729.00 | | 299 729.00 |
VW VAT | 218.00 | 218.00 | | 218.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 597 239.00 | 5 597 239.00 | | 5 597 239.00 |
| |
| 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 | 5 200.00 | | | 5 200.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 559.00 | | | 5 559.00 |
ST Other accounts | 18 574.00 | | | 18 574.00 |
YU External personnel | 3 996.00 | | | 3 996.00 |
YW Business tax | 302.00 | | | 302.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 502.00 | | | 5 502.00 |
YY Amount of VAT collected | 4 753.00 | | | 4 753.00 |
YZ Total deductible VAT on goods and services | 293.00 | | | 293.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 28 130.00 | | | 28 130.00 |
