| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 295 590.00 | 50 084.00 | 245 506.00 | 295 590.00 |
BJ TOTAL (I) | 624 515.00 | 50 084.00 | 574 431.00 | 624 515.00 |
BZ Other receivables | 7 870.00 | | 7 870.00 | 7 870.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 136 278.00 | | 136 278.00 | 136 278.00 |
CJ TOTAL (II) | 144 148.00 | | 144 148.00 | 144 148.00 |
CO Grand total (0 to V) | 768 663.00 | 50 084.00 | 718 579.00 | 768 663.00 |
CU Other investments | 328 925.00 | | 328 925.00 | 328 925.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 371 743.00 | 251 920.00 | | 371 743.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 83 965.00 | 119 822.00 | | 83 965.00 |
DL TOTAL (I) | 461 207.00 | 377 243.00 | | 461 207.00 |
DU Loans and Debts from Credit Institutions (3) | 247 842.00 | 323 716.00 | | 247 842.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100.00 | 9 812.00 | | 100.00 |
DX Trade payables and related accounts | 2 732.00 | 1 980.00 | | 2 732.00 |
DY Tax and social security liabilities | 6 698.00 | | | 6 698.00 |
EC TOTAL (IV) | 257 372.00 | 335 508.00 | | 257 372.00 |
EE Grand total (I to V) | 718 579.00 | 712 751.00 | | 718 579.00 |
EG Accrued income and payables due within one year | 162 744.00 | 87 660.00 | | 162 744.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 8 278.00 | | 8 278.00 | 8 278.00 |
FJ Net sales | 8 278.00 | | 8 278.00 | 8 278.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 8 278.00 | |
FW Other purchases and external expenses | | | 7 125.00 | |
FX Taxes, duties, and similar payments | | | 1 539.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 844.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 18 512.00 | |
GG - OPERATING RESULT (I - II) | | | -10 234.00 | |
GN Positive exchange differences | | | 95 292.00 | |
GP Total financial income (V) | | | 95 292.00 | |
GR Interest and similar expenses | | | 5 020.00 | |
GU Total financial expenses (VI) | | | 5 020.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 90 272.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 80 038.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 927.00 | -3 459.00 | | -3 927.00 |
HL TOTAL REVENUE (I + III + V + VII) | 103 570.00 | 140 934.00 | | 103 570.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 605.00 | 21 112.00 | | 19 605.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 83 965.00 | 119 822.00 | | 83 965.00 |
| |
| 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 | 624 515.00 | | | 624 515.00 |
I3 DECREASES Total Financial Fixed Assets | | | 328 925.00 | |
I4 DECREASES Grand Total | | | 624 515.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 295 590.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 295 590.00 | | | 295 590.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 328 925.00 | | | 328 925.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 40 240.00 | 9 844.00 | | 40 240.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 40 240.00 | 9 844.00 | | 40 240.00 |
| |
| 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 | 2 732.00 | 2 732.00 | | 2 732.00 |
8E Income Taxes | 6 698.00 | 6 698.00 | | 6 698.00 |
VC Group and associates | 7 870.00 | 7 870.00 | | 7 870.00 |
VG Loans with a maturity of up to one year at origin | 247 842.00 | 153 214.00 | 94 628.00 | 247 842.00 |
VI Group and Associates | 100.00 | 100.00 | | 100.00 |
VK Loans repaid during the year | 75 874.00 | | | 75 874.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 870.00 | 7 870.00 | | 7 870.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 257 372.00 | 162 744.00 | 94 628.00 | 257 372.00 |
| |
| 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 | 1 539.00 | | | 1 539.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 832.00 | 3 701.00 | | 1 832.00 |
ST Other accounts | 3 883.00 | 3 879.00 | | 3 883.00 |
XQ Rental, rental and co-ownership charges | 1 411.00 | 961.00 | | 1 411.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 539.00 | | | 1 539.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 125.00 | 8 541.00 | | 7 125.00 |
