| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 334.00 | | 334.00 | 334.00 |
BJ TOTAL (I) | 334.00 | | 334.00 | 334.00 |
BT Goods | 1 387 966.00 | | 1 387 966.00 | 1 387 966.00 |
BZ Other receivables | 2 500.00 | | 2 500.00 | 2 500.00 |
CF Cash and cash equivalents | 724.00 | | 724.00 | 724.00 |
CJ TOTAL (II) | 1 391 190.00 | | 1 391 190.00 | 1 391 190.00 |
CO Grand total (0 to V) | 1 391 524.00 | | 1 391 524.00 | 1 391 524.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 900.00 | 900.00 | | 900.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 48 250.00 | 48 950.00 | | 48 250.00 |
DL TOTAL (I) | 49 150.00 | 49 850.00 | | 49 150.00 |
DU Loans and Debts from Credit Institutions (3) | 735 756.00 | 798 988.00 | | 735 756.00 |
DV Miscellaneous Loans and Financial Debts (4) | 605 333.00 | 547 565.00 | | 605 333.00 |
DX Trade payables and related accounts | 1 285.00 | 1 229.00 | | 1 285.00 |
EC TOTAL (IV) | 1 342 374.00 | 1 347 781.00 | | 1 342 374.00 |
EE Grand total (I to V) | 1 391 524.00 | 1 397 631.00 | | 1 391 524.00 |
EG Accrued income and payables due within one year | 672 712.00 | 612 130.00 | | 672 712.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 95 348.00 | | 95 348.00 | 95 348.00 |
FJ Net sales | 95 348.00 | | 95 348.00 | 95 348.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 95 349.00 | |
FW Other purchases and external expenses | | | 19 829.00 | |
FX Taxes, duties, and similar payments | | | 703.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 20 533.00 | |
GG - OPERATING RESULT (I - II) | | | 74 816.00 | |
GR Interest and similar expenses | | | 26 566.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | 26 566.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -26 566.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 48 250.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 2.00 | | | 2.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HL TOTAL REVENUE (I + III + V + VII) | 95 349.00 | 99 560.00 | | 95 349.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 099.00 | 50 610.00 | | 47 099.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 48 250.00 | 48 950.00 | | 48 250.00 |
| |
| 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 | 219.00 | | 115.00 | 219.00 |
I3 DECREASES Total Financial Fixed Assets | | | 334.00 | |
I4 DECREASES Grand Total | | | 334.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 219.00 | | 115.00 | 219.00 |
| |
| 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 | 25 833.00 | 25 833.00 | | 25 833.00 |
8B Suppliers and Related Accounts | 1 285.00 | 1 285.00 | | 1 285.00 |
UT Other financial assets | 334.00 | 334.00 | | 334.00 |
VB VAT | 514.00 | 514.00 | | 514.00 |
VG Loans with a maturity of up to one year at origin | 86.00 | 86.00 | | 86.00 |
VH Loans with a maturity of more than one year at origin | 735 670.00 | 66 008.00 | 293 606.00 | 735 670.00 |
VI Group and Associates | 579 500.00 | 579 500.00 | | 579 500.00 |
VK Loans repaid during the year | 63 239.00 | | | 63 239.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 985.00 | 1 985.00 | | 1 985.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 834.00 | 2 834.00 | | 2 834.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 342 374.00 | 672 712.00 | 293 606.00 | 1 342 374.00 |
| |
| 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) | 2 447.00 | 2 346.00 | | 2 447.00 |
ST Other accounts | 15 582.00 | 17 750.00 | | 15 582.00 |
XQ Rental, rental and co-ownership charges | 1 800.00 | 1 800.00 | | 1 800.00 |
YW Business tax | 703.00 | 646.00 | | 703.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 703.00 | 646.00 | | 703.00 |
YY Amount of VAT collected | 19 070.00 | 19 912.00 | | 19 070.00 |
YZ Total deductible VAT on goods and services | 2 150.00 | 1 264.00 | | 2 150.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 19 829.00 | 21 896.00 | | 19 829.00 |
