| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 27 548.00 | | 27 548.00 | 27 548.00 |
AP Buildings | 131 575.00 | 131 575.00 | | 131 575.00 |
BJ TOTAL (I) | 175 054.00 | 131 575.00 | 43 479.00 | 175 054.00 |
BX Customers and related accounts | 13 389.00 | | 13 389.00 | 13 389.00 |
BZ Other receivables | 1 447.00 | | 1 447.00 | 1 447.00 |
CF Cash and cash equivalents | 203 373.00 | | 203 373.00 | 203 373.00 |
CJ TOTAL (II) | 218 209.00 | | 218 209.00 | 218 209.00 |
CO Grand total (0 to V) | 393 263.00 | 131 575.00 | 261 688.00 | 393 263.00 |
CU Other investments | 15 931.00 | | 15 931.00 | 15 931.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 31 000.00 | | | 31 000.00 |
DD Legal reserve (1) | 3 100.00 | | | 3 100.00 |
DG Other reserves | 140 524.00 | | | 140 524.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 595.00 | | | 35 595.00 |
DL TOTAL (I) | 210 219.00 | | | 210 219.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 633.00 | | | 27 633.00 |
DX Trade payables and related accounts | 8 682.00 | | | 8 682.00 |
DY Tax and social security liabilities | 3 996.00 | | | 3 996.00 |
EB Prepaid income (2) | 11 158.00 | | | 11 158.00 |
EC TOTAL (IV) | 51 469.00 | | | 51 469.00 |
EE Grand total (I to V) | 261 688.00 | | | 261 688.00 |
EG Accrued income and payables due within one year | 50 939.00 | | | 50 939.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 57 246.00 | | 57 246.00 | 57 246.00 |
FJ Net sales | 57 246.00 | | 57 246.00 | 57 246.00 |
FR Total operating income (I) | | | 57 246.00 | |
FW Other purchases and external expenses | | | 13 968.00 | |
FX Taxes, duties, and similar payments | | | 493.00 | |
GF Total Operating Expenses (II) | | | 14 461.00 | |
GG - OPERATING RESULT (I - II) | | | 42 785.00 | |
GL Other interest and similar income | | | 6 652.00 | |
GP Total financial income (V) | | | 6 652.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 652.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 437.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 13 842.00 | | | 13 842.00 |
HL TOTAL REVENUE (I + III + V + VII) | 63 898.00 | | | 63 898.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 303.00 | | | 28 303.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 595.00 | | | 35 595.00 |
| |
| 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 | 175 053.00 | | | 175 053.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 930.00 | |
I4 DECREASES Grand Total | | | 175 053.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 159 123.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 159 123.00 | | | 159 123.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 930.00 | | | 15 930.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 131 575.00 | | | 131 575.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 131 575.00 | | | 131 575.00 |
| |
| 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 | 530.00 | | 530.00 | 530.00 |
8B Suppliers and Related Accounts | 8 682.00 | 8 682.00 | | 8 682.00 |
8L Deferred income | 11 158.00 | 11 158.00 | | 11 158.00 |
UX Other trade receivables | 13 389.00 | 13 389.00 | | 13 389.00 |
VB VAT | 1 447.00 | 1 447.00 | | 1 447.00 |
VI Group and Associates | 27 103.00 | 27 103.00 | | 27 103.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 836.00 | 14 836.00 | | 14 836.00 |
VW VAT | 3 996.00 | 3 996.00 | | 3 996.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 51 469.00 | 50 939.00 | 530.00 | 51 469.00 |
| |
| 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) | 4 721.00 | | | 4 721.00 |
ST Other accounts | 9 247.00 | | | 9 247.00 |
YW Business tax | 493.00 | | | 493.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 493.00 | | | 493.00 |
YY Amount of VAT collected | 10 013.00 | | | 10 013.00 |
YZ Total deductible VAT on goods and services | 2 176.00 | | | 2 176.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 13 968.00 | | | 13 968.00 |
