| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 301 189.00 | | 301 189.00 | 301 189.00 |
BX Customers and related accounts | 49 440.00 | | 49 440.00 | 49 440.00 |
BZ Other receivables | 19 526.00 | | 19 526.00 | 19 526.00 |
CF Cash and cash equivalents | 3 116.00 | | 3 116.00 | 3 116.00 |
CJ TOTAL (II) | 72 083.00 | | 72 083.00 | 72 083.00 |
CO Grand total (0 to V) | 373 273.00 | | 373 273.00 | 373 273.00 |
CU Other investments | 301 189.00 | | 301 189.00 | 301 189.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | | | 20 000.00 |
DD Legal reserve (1) | 5 429.00 | | | 5 429.00 |
DH Retained earnings | 269 768.00 | | | 269 768.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 677.00 | | | 43 677.00 |
DL TOTAL (I) | 338 874.00 | | | 338 874.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 554.00 | | | 4 554.00 |
DX Trade payables and related accounts | 4 776.00 | | | 4 776.00 |
DY Tax and social security liabilities | 5 089.00 | | | 5 089.00 |
EA Other liabilities | 19 978.00 | | | 19 978.00 |
EC TOTAL (IV) | 34 398.00 | | | 34 398.00 |
EE Grand total (I to V) | 373 273.00 | | | 373 273.00 |
EG Accrued income and payables due within one year | 34 398.00 | | | 34 398.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 74 963.00 | | 74 963.00 | 74 963.00 |
FJ Net sales | 74 963.00 | | 74 963.00 | 74 963.00 |
FR Total operating income (I) | | | 74 963.00 | |
FW Other purchases and external expenses | | | 20 725.00 | |
FX Taxes, duties, and similar payments | | | 458.00 | |
GF Total Operating Expenses (II) | | | 21 183.00 | |
GG - OPERATING RESULT (I - II) | | | 53 780.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 53 780.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 10 103.00 | | | 10 103.00 |
HL TOTAL REVENUE (I + III + V + VII) | 74 963.00 | | | 74 963.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 286.00 | | | 31 286.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 677.00 | | | 43 677.00 |
| |
| 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 | 301 189.00 | | | 301 189.00 |
I3 DECREASES Total Financial Fixed Assets | | | 301 189.00 | |
I4 DECREASES Grand Total | | | 301 189.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 301 189.00 | | | 301 189.00 |
| |
| 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 | 4 776.00 | 4 776.00 | | 4 776.00 |
8K Other liabilities (including liabilities related to repo transactions) | 19 978.00 | 19 978.00 | | 19 978.00 |
UX Other trade receivables | 49 440.00 | 49 440.00 | | 49 440.00 |
VB VAT | 1 939.00 | 1 939.00 | | 1 939.00 |
VI Group and Associates | 4 554.00 | 4 554.00 | | 4 554.00 |
VM Income taxes | 17 587.00 | 17 587.00 | | 17 587.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 68 967.00 | 68 967.00 | | 68 967.00 |
VW VAT | 5 089.00 | 5 089.00 | | 5 089.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 398.00 | 34 398.00 | | 34 398.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 358.00 | | | 5 358.00 |
ST Other accounts | 15 367.00 | | | 15 367.00 |
YW Business tax | 458.00 | | | 458.00 |
YY Amount of VAT collected | 14 993.00 | | | 14 993.00 |
YZ Total deductible VAT on goods and services | 1 365.00 | | | 1 365.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 20 725.00 | | | 20 725.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
