| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 101 815.00 | | 101 815.00 | 101 815.00 |
BZ Other receivables | 14 218.00 | | 14 218.00 | 14 218.00 |
CD Marketable securities | 101 017.00 | 1 126.00 | 99 891.00 | 101 017.00 |
CF Cash and cash equivalents | 7 590.00 | | 7 590.00 | 7 590.00 |
CJ TOTAL (II) | 122 825.00 | 1 126.00 | 121 699.00 | 122 825.00 |
CO Grand total (0 to V) | 224 640.00 | 1 126.00 | 223 514.00 | 224 640.00 |
CU Other investments | 101 815.00 | | 101 815.00 | 101 815.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 46 919.00 | 46 919.00 | | 46 919.00 |
DD Legal reserve (1) | 4 691.00 | 4 691.00 | | 4 691.00 |
DH Retained earnings | 125 650.00 | 118 068.00 | | 125 650.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 515.00 | 7 582.00 | | 8 515.00 |
DL TOTAL (I) | 185 775.00 | 177 260.00 | | 185 775.00 |
DU Loans and Debts from Credit Institutions (3) | 87.00 | 15.00 | | 87.00 |
DV Miscellaneous Loans and Financial Debts (4) | 712.00 | | | 712.00 |
DX Trade payables and related accounts | 2 940.00 | 2 980.00 | | 2 940.00 |
DY Tax and social security liabilities | 10 000.00 | 5 200.00 | | 10 000.00 |
EA Other liabilities | 24 000.00 | 26 000.00 | | 24 000.00 |
EC TOTAL (IV) | 37 739.00 | 34 195.00 | | 37 739.00 |
EE Grand total (I to V) | 223 514.00 | 211 455.00 | | 223 514.00 |
EG Accrued income and payables due within one year | 37 739.00 | 34 195.00 | | 37 739.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 75 000.00 | |
FR Total operating income (I) | | | 75 000.00 | |
FW Other purchases and external expenses | | | 30 177.00 | |
FX Taxes, duties, and similar payments | | | 200.00 | |
FZ Social Security Contributions | | | 4 800.00 | |
GE Other Expenses | | | 24 000.00 | |
GF Total Operating Expenses (II) | | | 59 177.00 | |
GG - OPERATING RESULT (I - II) | | | 15 823.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GM Reversals of provisions and transfers of expenses | | | 935.00 | |
GP Total financial income (V) | | | 935.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 126.00 | |
GR Interest and similar expenses | | | 258.00 | |
GT Net expenses on sales of marketable securities | | | 700.00 | |
GU Total financial expenses (VI) | | | 2 084.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 148.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 675.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 4 830.00 | | |
HB Exceptional income from capital transactions | | 100.00 | | |
HD Total exceptional income (VII) | | 4 930.00 | | |
HE Exceptional expenses on management operations | 454.00 | 464.00 | | 454.00 |
HF Exceptional expenses on capital transactions | | 76.00 | | |
HH Total exceptional expenses (VIII) | 454.00 | 540.00 | | 454.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -454.00 | 4 390.00 | | -454.00 |
HK Income tax | 5 706.00 | 3 388.00 | | 5 706.00 |
HL TOTAL REVENUE (I + III + V + VII) | 75 935.00 | 62 074.00 | | 75 935.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 67 420.00 | 54 492.00 | | 67 420.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 515.00 | 7 582.00 | | 8 515.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 935.00 | 1 126.00 | 935.00 | 935.00 |
7B Total provisions for depreciation | 935.00 | 1 126.00 | 935.00 | 935.00 |
7C Grand total | 935.00 | 1 126.00 | 935.00 | 935.00 |
UG - Financial | | 1 126.00 | 935.00 | |
| |
| 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 | 2 940.00 | 2 940.00 | | 2 940.00 |
8D Social Security and Other Social Organizations | 10 000.00 | 10 000.00 | | 10 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 24 000.00 | 24 000.00 | | 24 000.00 |
VG Loans with a maturity of up to one year at origin | 87.00 | 87.00 | | 87.00 |
VI Group and Associates | 712.00 | 712.00 | | 712.00 |
VM Income taxes | 14 218.00 | 14 218.00 | | 14 218.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 218.00 | 14 218.00 | | 14 218.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 37 739.00 | 37 739.00 | | 37 739.00 |
| |
| 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 | 200.00 | | | 200.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 454.00 | 3 043.00 | | 4 454.00 |
ST Other accounts | 12 223.00 | 12 886.00 | | 12 223.00 |
YT Subcontracting | 13 500.00 | 2 000.00 | | 13 500.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 200.00 | | | 200.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 30 177.00 | 17 929.00 | | 30 177.00 |
