| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 117 760.00 | | 1 117 760.00 | 1 117 760.00 |
BN Goods in progress | | | 5.00 | |
BX Customers and related accounts | 2 477.00 | | 2 477.00 | 2 477.00 |
BZ Other receivables | 10 745.00 | | 10 745.00 | 10 745.00 |
CF Cash and cash equivalents | 800.00 | | 800.00 | 800.00 |
CJ TOTAL (II) | 14 022.00 | | 14 022.00 | 14 022.00 |
CO Grand total (0 to V) | 1 131 782.00 | | 1 131 782.00 | 1 131 782.00 |
CU Other investments | 1 117 760.00 | | 1 117 760.00 | 1 117 760.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 926 818.00 | 929 776.00 | | 926 818.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 750.00 | -2 957.00 | | 44 750.00 |
DL TOTAL (I) | 1 015 569.00 | 970 818.00 | | 1 015 569.00 |
DU Loans and Debts from Credit Institutions (3) | | 26.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 100 662.00 | 100 662.00 | | 100 662.00 |
DX Trade payables and related accounts | 3 936.00 | 3 936.00 | | 3 936.00 |
DY Tax and social security liabilities | 10 985.00 | 8 702.00 | | 10 985.00 |
EA Other liabilities | 630.00 | 39 064.00 | | 630.00 |
EC TOTAL (IV) | 116 214.00 | 152 390.00 | | 116 214.00 |
EE Grand total (I to V) | 1 131 782.00 | 1 123 209.00 | | 1 131 782.00 |
EG Accrued income and payables due within one year | 116 214.00 | 152 390.00 | | 116 214.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 26.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 68 321.00 | | 68 321.00 | 68 321.00 |
FJ Net sales | 68 321.00 | | 68 321.00 | 68 321.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 68 326.00 | |
FU Purchases of raw materials and other supplies | | | 25.00 | |
FW Other purchases and external expenses | | | 25 392.00 | |
FX Taxes, duties, and similar payments | | | 1 268.00 | |
FY Salaries and Wages | | | 41 425.00 | |
FZ Social Security Contributions | | | 24 478.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 92 586.00 | |
GG - OPERATING RESULT (I - II) | | | -24 260.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 69 230.00 | |
GP Total financial income (V) | | | 69 230.00 | |
GR Interest and similar expenses | | | 220.00 | |
GU Total financial expenses (VI) | | | 220.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 69 010.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 44 750.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 137 556.00 | 85 680.00 | | 137 556.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 92 806.00 | 88 637.00 | | 92 806.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 750.00 | -2 957.00 | | 44 750.00 |
| |
| 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 | 1 117 760.00 | | | 1 117 760.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 117 760.00 | |
I4 DECREASES Grand Total | | | 1 117 760.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 117 760.00 | | | 1 117 760.00 |
| |
| 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 | 3 936.00 | 3 936.00 | | 3 936.00 |
8C Staff and Related Accounts | 2 328.00 | 2 328.00 | | 2 328.00 |
8D Social Security and Other Social Organizations | 4 021.00 | 4 021.00 | | 4 021.00 |
8K Other liabilities (including liabilities related to repo transactions) | 630.00 | 630.00 | | 630.00 |
UX Other trade receivables | 1 858.00 | 1 858.00 | | 1 858.00 |
VA Doubtful or disputed receivables | 619.00 | 619.00 | | 619.00 |
VB VAT | 745.00 | 745.00 | | 745.00 |
VI Group and Associates | 100 662.00 | 100 662.00 | | 100 662.00 |
VQ Other Taxes, Duties, and Similar Debts | 852.00 | 852.00 | | 852.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 000.00 | 10 000.00 | | 10 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 222.00 | 13 222.00 | | 13 222.00 |
VW VAT | 3 785.00 | 3 785.00 | | 3 785.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 116 214.00 | 116 214.00 | | 116 214.00 |
| |
| 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 | 446.00 | 718.00 | | 446.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 226.00 | 5 226.00 | | 5 226.00 |
ST Other accounts | 20 166.00 | 14 892.00 | | 20 166.00 |
YW Business tax | 822.00 | 829.00 | | 822.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 268.00 | 1 547.00 | | 1 268.00 |
YY Amount of VAT collected | 16 197.00 | 13 391.00 | | 16 197.00 |
YZ Total deductible VAT on goods and services | 5 324.00 | 4 153.00 | | 5 324.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 25 392.00 | 20 118.00 | | 25 392.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
