| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 252 611.00 | | 252 611.00 | 252 611.00 |
AV Fixed assets in progress | 54 475.00 | | 54 475.00 | 54 475.00 |
BJ TOTAL (I) | 5 346 533.00 | | 5 346 533.00 | 5 346 533.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 30 170.00 | | 30 170.00 | 30 170.00 |
BZ Other receivables | 1 051 137.00 | | 1 051 137.00 | 1 051 137.00 |
CF Cash and cash equivalents | 30 509.00 | | 30 509.00 | 30 509.00 |
CJ TOTAL (II) | 1 111 817.00 | | 1 111 817.00 | 1 111 817.00 |
CO Grand total (0 to V) | 6 458 350.00 | | 6 458 350.00 | 6 458 350.00 |
CU Other investments | 5 039 446.00 | | 5 039 446.00 | 5 039 446.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 034 000.00 | 5 034 000.00 | | 5 034 000.00 |
DH Retained earnings | -5 402.00 | -476.00 | | -5 402.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 006.00 | -4 925.00 | | 13 006.00 |
DL TOTAL (I) | 5 041 604.00 | 5 028 598.00 | | 5 041 604.00 |
DX Trade payables and related accounts | 9 141.00 | 5 484.00 | | 9 141.00 |
DY Tax and social security liabilities | 5 642.00 | 22 973.00 | | 5 642.00 |
EA Other liabilities | 1 401 963.00 | 1 034 895.00 | | 1 401 963.00 |
EC TOTAL (IV) | 1 416 747.00 | 1 063 353.00 | | 1 416 747.00 |
EE Grand total (I to V) | 6 458 351.00 | 6 091 951.00 | | 6 458 351.00 |
EG Accrued income and payables due within one year | 1 416 747.00 | 1 063 353.00 | | 1 416 747.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 21 500.00 | | 21 500.00 | 21 500.00 |
FJ Net sales | 21 500.00 | | 21 500.00 | 21 500.00 |
FR Total operating income (I) | | | 21 500.00 | |
FW Other purchases and external expenses | | | 4 781.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 4 781.00 | |
GG - OPERATING RESULT (I - II) | | | 16 719.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 371.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 4 371.00 | |
GR Interest and similar expenses | | | 6 741.00 | |
GU Total financial expenses (VI) | | | 6 741.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 370.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 348.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 342.00 | | | 1 342.00 |
HL TOTAL REVENUE (I + III + V + VII) | 25 871.00 | 19 750.00 | | 25 871.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 864.00 | 24 675.00 | | 12 864.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 006.00 | -4 925.00 | | 13 006.00 |
| |
| 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 | 5 346 483.00 | | | 5 346 483.00 |
I3 DECREASES Total Financial Fixed Assets | | -50.00 | 5 039 447.00 | |
I4 DECREASES Grand Total | | -50.00 | 5 346 533.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 307 086.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 307 086.00 | | | 307 086.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 039 397.00 | | | 5 039 397.00 |
| |
| 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 | 9 141.00 | 9 141.00 | | 9 141.00 |
8E Income Taxes | 1 342.00 | 1 342.00 | | 1 342.00 |
8K Other liabilities (including liabilities related to repo transactions) | 742 470.00 | 742 470.00 | | 742 470.00 |
UX Other trade receivables | 30 171.00 | 30 171.00 | | 30 171.00 |
VB VAT | 21 844.00 | 21 844.00 | | 21 844.00 |
VC Group and associates | 1 029 293.00 | 1 029 293.00 | | 1 029 293.00 |
VI Group and Associates | 659 494.00 | 659 494.00 | | 659 494.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 081 308.00 | 1 081 308.00 | | 1 081 308.00 |
VW VAT | 4 300.00 | 4 300.00 | | 4 300.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 416 747.00 | 1 416 746.00 | | 1 416 747.00 |
| |
| 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 | | 1 775.00 | | |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 053.00 | 19 428.00 | | 2 053.00 |
ST Other accounts | 727.00 | 533.00 | | 727.00 |
YT Subcontracting | 2 000.00 | | | 2 000.00 |
YX Total of the account corresponding to line FX of table no. 2052 | | 1 775.00 | | |
YY Amount of VAT collected | 23 401.00 | | | 23 401.00 |
YZ Total deductible VAT on goods and services | 832.00 | 23 403.00 | | 832.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 780.00 | 19 961.00 | | 4 780.00 |
