| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 14 500.00 | | 14 500.00 | 14 500.00 |
BJ TOTAL (I) | 6 260 558.00 | 2 236 058.00 | 4 024 500.00 | 6 260 558.00 |
BX Customers and related accounts | 16 800.00 | | 16 800.00 | 16 800.00 |
BZ Other receivables | 18 284.00 | | 18 284.00 | 18 284.00 |
CD Marketable securities | 1 098 206.00 | | 1 098 206.00 | 1 098 206.00 |
CF Cash and cash equivalents | 502 934.00 | | 502 934.00 | 502 934.00 |
CJ TOTAL (II) | 1 636 224.00 | | 1 636 224.00 | 1 636 224.00 |
CO Grand total (0 to V) | 7 896 782.00 | 2 236 058.00 | 5 660 724.00 | 7 896 782.00 |
CU Other investments | 6 246 058.00 | 2 236 058.00 | 4 010 000.00 | 6 246 058.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 375 000.00 | | | 2 375 000.00 |
DD Legal reserve (1) | 237 500.00 | | | 237 500.00 |
DG Other reserves | 2 305 747.00 | | | 2 305 747.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 383 267.00 | | | 383 267.00 |
DL TOTAL (I) | 5 301 514.00 | | | 5 301 514.00 |
DV Miscellaneous Loans and Financial Debts (4) | 351 591.00 | | | 351 591.00 |
DX Trade payables and related accounts | 4 391.00 | | | 4 391.00 |
DY Tax and social security liabilities | 3 228.00 | | | 3 228.00 |
EC TOTAL (IV) | 359 210.00 | | | 359 210.00 |
EE Grand total (I to V) | 5 660 724.00 | | | 5 660 724.00 |
EG Accrued income and payables due within one year | 359 210.00 | | | 359 210.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 168 000.00 | | 168 000.00 | 168 000.00 |
FJ Net sales | 168 000.00 | | 168 000.00 | 168 000.00 |
FR Total operating income (I) | | | 168 000.00 | |
FW Other purchases and external expenses | | | 12 872.00 | |
FX Taxes, duties, and similar payments | | | 568.00 | |
FY Salaries and Wages | | | 191 163.00 | |
GE Other Expenses | | | 13 951.00 | |
GF Total Operating Expenses (II) | | | 218 554.00 | |
GG - OPERATING RESULT (I - II) | | | -50 554.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 400 000.00 | |
GL Other interest and similar income | | | 35 222.00 | |
GP Total financial income (V) | | | 435 222.00 | |
GR Interest and similar expenses | | | 11 358.00 | |
GU Total financial expenses (VI) | | | 11 358.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 423 864.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 373 310.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -9 957.00 | | | -9 957.00 |
HL TOTAL REVENUE (I + III + V + VII) | 603 222.00 | | | 603 222.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 219 955.00 | | | 219 955.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 383 267.00 | | | 383 267.00 |
| |
| 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 | 6 260 558.00 | | | 6 260 558.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 246 058.00 | |
I4 DECREASES Grand Total | | | 6 260 558.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 500.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 500.00 | | | 14 500.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 246 058.00 | | | 6 246 058.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 2 236 058.00 | | | 2 236 058.00 |
7C Grand total | 2 236 058.00 | | | 2 236 058.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 4 391.00 | 4 391.00 | | 4 391.00 |
UX Other trade receivables | 16 800.00 | 16 800.00 | | 16 800.00 |
VB VAT | 3 538.00 | 3 538.00 | | 3 538.00 |
VI Group and Associates | 351 591.00 | 351 591.00 | | 351 591.00 |
VK Loans repaid during the year | 314.00 | | | 314.00 |
VM Income taxes | 14 746.00 | 14 746.00 | | 14 746.00 |
VQ Other Taxes, Duties, and Similar Debts | 428.00 | 428.00 | | 428.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 35 084.00 | 35 084.00 | | 35 084.00 |
VW VAT | 2 800.00 | 2 800.00 | | 2 800.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 359 210.00 | 359 210.00 | | 359 210.00 |
| |
| 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) | 8 159.00 | | | 8 159.00 |
ST Other accounts | 4 713.00 | | | 4 713.00 |
YW Business tax | 568.00 | | | 568.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 568.00 | | | 568.00 |
YY Amount of VAT collected | 33 600.00 | | | 33 600.00 |
YZ Total deductible VAT on goods and services | 4 425.00 | | | 4 425.00 |
ZE Dividends | 237 500.00 | | | 237 500.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 12 872.00 | | | 12 872.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
