| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 100 000.00 | | 100 000.00 | 100 000.00 |
BX Customers and related accounts | 74 905.00 | | 74 905.00 | 74 905.00 |
BZ Other receivables | 1 087.00 | | 1 087.00 | 1 087.00 |
CF Cash and cash equivalents | 34 816.00 | | 34 816.00 | 34 816.00 |
CJ TOTAL (II) | 110 807.00 | | 110 807.00 | 110 807.00 |
CO Grand total (0 to V) | 210 807.00 | | 210 807.00 | 210 807.00 |
CU Other investments | 100 000.00 | | 100 000.00 | 100 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 28 289.00 | | | 28 289.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 74 219.00 | 43 389.00 | | 74 219.00 |
DL TOTAL (I) | 103 607.00 | 44 389.00 | | 103 607.00 |
DU Loans and Debts from Credit Institutions (3) | 55 568.00 | 75 327.00 | | 55 568.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9.00 | 9.00 | | 9.00 |
DX Trade payables and related accounts | 2 674.00 | 861.00 | | 2 674.00 |
DY Tax and social security liabilities | 38 907.00 | | | 38 907.00 |
EA Other liabilities | 10 042.00 | 10 042.00 | | 10 042.00 |
EC TOTAL (IV) | 107 200.00 | 86 238.00 | | 107 200.00 |
EE Grand total (I to V) | 210 807.00 | 130 627.00 | | 210 807.00 |
EG Accrued income and payables due within one year | 71 801.00 | 35 911.00 | | 71 801.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 87 420.00 | | 87 420.00 | 87 420.00 |
FJ Net sales | 87 420.00 | | 87 420.00 | 87 420.00 |
FR Total operating income (I) | | | 87 421.00 | |
FW Other purchases and external expenses | | | 4 541.00 | |
FX Taxes, duties, and similar payments | | | 299.00 | |
FY Salaries and Wages | | | 55 000.00 | |
FZ Social Security Contributions | | | 22 329.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 82 169.00 | |
GG - OPERATING RESULT (I - II) | | | 5 251.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 70 000.00 | |
GP Total financial income (V) | | | 70 000.00 | |
GR Interest and similar expenses | | | 464.00 | |
GU Total financial expenses (VI) | | | 464.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 69 536.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 74 787.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 569.00 | | | 569.00 |
HL TOTAL REVENUE (I + III + V + VII) | 157 421.00 | 50 400.00 | | 157 421.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 83 202.00 | 7 011.00 | | 83 202.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 74 219.00 | 43 389.00 | | 74 219.00 |
| |
| 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 | 100 000.00 | | | 100 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 100 000.00 | |
I4 DECREASES Grand Total | | | 100 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 100 000.00 | | | 100 000.00 |
| |
| 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 | 2 674.00 | 2 674.00 | | 2 674.00 |
8C Staff and Related Accounts | 3 000.00 | 3 000.00 | | 3 000.00 |
8D Social Security and Other Social Organizations | 15 422.00 | 15 422.00 | | 15 422.00 |
8E Income Taxes | 569.00 | 569.00 | | 569.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 042.00 | 10 042.00 | | 10 042.00 |
UX Other trade receivables | 74 905.00 | 74 905.00 | | 74 905.00 |
VB VAT | 1 087.00 | 1 087.00 | | 1 087.00 |
VG Loans with a maturity of up to one year at origin | 135.00 | 135.00 | | 135.00 |
VH Loans with a maturity of more than one year at origin | 55 433.00 | 20 034.00 | 35 399.00 | 55 433.00 |
VI Group and Associates | 9.00 | 9.00 | | 9.00 |
VK Loans repaid during the year | 19 894.00 | | | 19 894.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 432.00 | 2 432.00 | | 2 432.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 75 992.00 | 75 992.00 | | 75 992.00 |
VW VAT | 17 484.00 | 17 484.00 | | 17 484.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 107 200.00 | 71 801.00 | 35 399.00 | 107 200.00 |
| |
| 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 | 299.00 | | | 299.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 335.00 | 2 954.00 | | 1 335.00 |
ST Other accounts | 1 647.00 | 1 273.00 | | 1 647.00 |
XQ Rental, rental and co-ownership charges | 1 560.00 | | | 1 560.00 |
YW Business tax | | 185.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | 299.00 | 185.00 | | 299.00 |
YY Amount of VAT collected | 17 484.00 | | | 17 484.00 |
YZ Total deductible VAT on goods and services | 682.00 | 452.00 | | 682.00 |
ZE Dividends | 15 000.00 | | | 15 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 541.00 | 4 227.00 | | 4 541.00 |
