| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 316.00 | 1 316.00 | | 1 316.00 |
AT Other tangible assets | 32 325.00 | 27 090.00 | 5 235.00 | 32 325.00 |
BJ TOTAL (I) | 50 558.00 | 28 405.00 | 22 153.00 | 50 558.00 |
BX Customers and related accounts | 13 200.00 | | 13 200.00 | 13 200.00 |
BZ Other receivables | 324 314.00 | | 324 314.00 | 324 314.00 |
CF Cash and cash equivalents | 9 590.00 | | 9 590.00 | 9 590.00 |
CH Prepaid expenses | 5 657.00 | | 5 657.00 | 5 657.00 |
CJ TOTAL (II) | 352 761.00 | | 352 761.00 | 352 761.00 |
CO Grand total (0 to V) | 403 319.00 | 28 405.00 | 374 914.00 | 403 319.00 |
CU Other investments | 16 918.00 | | 16 918.00 | 16 918.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DH Retained earnings | -14 411.00 | -7 579.00 | | -14 411.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -263.00 | -6 832.00 | | -263.00 |
DL TOTAL (I) | 15 327.00 | 15 589.00 | | 15 327.00 |
DV Miscellaneous Loans and Financial Debts (4) | 329 049.00 | 338 964.00 | | 329 049.00 |
DX Trade payables and related accounts | 10 277.00 | 8 128.00 | | 10 277.00 |
DY Tax and social security liabilities | 20 262.00 | 12 293.00 | | 20 262.00 |
EC TOTAL (IV) | 359 587.00 | 359 386.00 | | 359 587.00 |
EE Grand total (I to V) | 374 914.00 | 374 975.00 | | 374 914.00 |
EG Accrued income and payables due within one year | 359 587.00 | 18 422.00 | | 359 587.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 100 000.00 | | 100 000.00 | 100 000.00 |
FJ Net sales | 100 000.00 | | 100 000.00 | 100 000.00 |
FO Operating subsidies | | | 1 500.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 101 510.00 | |
FW Other purchases and external expenses | | | 60 531.00 | |
FX Taxes, duties, and similar payments | | | 1 441.00 | |
FY Salaries and Wages | | | 61 892.00 | |
FZ Social Security Contributions | | | 21 494.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 064.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 151 423.00 | |
GG - OPERATING RESULT (I - II) | | | -49 913.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -49 913.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 54 000.00 | 2 000.00 | | 54 000.00 |
HD Total exceptional income (VII) | 54 000.00 | 2 000.00 | | 54 000.00 |
HE Exceptional expenses on management operations | 4 350.00 | | | 4 350.00 |
HH Total exceptional expenses (VIII) | 4 350.00 | | | 4 350.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 49 650.00 | 2 000.00 | | 49 650.00 |
HL TOTAL REVENUE (I + III + V + VII) | 155 510.00 | 147 526.00 | | 155 510.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 155 773.00 | 154 358.00 | | 155 773.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -263.00 | -6 832.00 | | -263.00 |
HQ References: Real Estate Leasing | 9 439.00 | 4 534.00 | | 9 439.00 |
| |
| 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 | 49 572.00 | | 986.00 | 49 572.00 |
I3 DECREASES Total Financial Fixed Assets | | | 16 918.00 | |
I4 DECREASES Grand Total | | | 50 558.00 | |
IO DECREASES Total including other intangible assets | | | 1 316.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 32 325.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 316.00 | | | 1 316.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 31 339.00 | | 986.00 | 31 339.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 16 918.00 | | | 16 918.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 341.00 | 6 064.00 | | 22 341.00 |
PE DEPRECIATION Total including other intangible assets | 1 102.00 | 214.00 | | 1 102.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 239.00 | 5 851.00 | | 21 239.00 |
| |
| 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 | 10 277.00 | 10 277.00 | | 10 277.00 |
8C Staff and Related Accounts | 3 347.00 | 3 347.00 | | 3 347.00 |
8D Social Security and Other Social Organizations | 10 266.00 | 10 266.00 | | 10 266.00 |
UX Other trade receivables | 13 200.00 | 13 200.00 | | 13 200.00 |
VB VAT | 2 879.00 | 2 879.00 | | 2 879.00 |
VC Group and associates | 321 435.00 | 321 435.00 | | 321 435.00 |
VI Group and Associates | 329 049.00 | 329 049.00 | | 329 049.00 |
VQ Other Taxes, Duties, and Similar Debts | 821.00 | 821.00 | | 821.00 |
VS Prepaid expenses | 5 657.00 | 5 657.00 | | 5 657.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 343 171.00 | 343 171.00 | | 343 171.00 |
VW VAT | 5 828.00 | 5 828.00 | | 5 828.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 359 587.00 | 359 587.00 | | 359 587.00 |
| |
| 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 | 749.00 | 573.00 | | 749.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 713.00 | 7 327.00 | | 7 713.00 |
ST Other accounts | 33 568.00 | 25 995.00 | | 33 568.00 |
XQ Rental, rental and co-ownership charges | 19 250.00 | 21 000.00 | | 19 250.00 |
YW Business tax | 692.00 | 504.00 | | 692.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 441.00 | 1 077.00 | | 1 441.00 |
YY Amount of VAT collected | 20 000.00 | 22 233.00 | | 20 000.00 |
YZ Total deductible VAT on goods and services | 9 276.00 | 8 770.00 | | 9 276.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 60 531.00 | 54 322.00 | | 60 531.00 |
