| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 060.00 | 1 839.00 | 1 221.00 | 3 060.00 |
BJ TOTAL (I) | 1 269 560.00 | 1 839.00 | 1 267 721.00 | 1 269 560.00 |
BX Customers and related accounts | 15 600.00 | | 15 600.00 | 15 600.00 |
BZ Other receivables | 1 561.00 | | 1 561.00 | 1 561.00 |
CF Cash and cash equivalents | 172 006.00 | | 172 006.00 | 172 006.00 |
CH Prepaid expenses | 408.00 | | 408.00 | 408.00 |
CJ TOTAL (II) | 189 576.00 | | 189 576.00 | 189 576.00 |
CO Grand total (0 to V) | 1 459 136.00 | 1 839.00 | 1 457 296.00 | 1 459 136.00 |
CU Other investments | 1 266 500.00 | | 1 266 500.00 | 1 266 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 632 760.00 | 632 760.00 | | 632 760.00 |
DD Legal reserve (1) | 63 276.00 | 63 276.00 | | 63 276.00 |
DG Other reserves | 152 607.00 | 44 513.00 | | 152 607.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 108 231.00 | 108 094.00 | | 108 231.00 |
DK Regulated provisions | 3 871.00 | 2 571.00 | | 3 871.00 |
DL TOTAL (I) | 960 745.00 | 851 214.00 | | 960 745.00 |
DU Loans and Debts from Credit Institutions (3) | 365 268.00 | 454 438.00 | | 365 268.00 |
DV Miscellaneous Loans and Financial Debts (4) | 114 242.00 | 97 819.00 | | 114 242.00 |
DX Trade payables and related accounts | 221.00 | 3 313.00 | | 221.00 |
DY Tax and social security liabilities | 16 819.00 | 11 672.00 | | 16 819.00 |
EA Other liabilities | | 10 800.00 | | |
EC TOTAL (IV) | 496 551.00 | 578 042.00 | | 496 551.00 |
EE Grand total (I to V) | 1 457 296.00 | 1 429 256.00 | | 1 457 296.00 |
EG Accrued income and payables due within one year | 221 415.00 | 212 923.00 | | 221 415.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 241 000.00 | | 241 000.00 | 241 000.00 |
FJ Net sales | 241 000.00 | | 241 000.00 | 241 000.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 241 004.00 | |
FW Other purchases and external expenses | | | 13 135.00 | |
FX Taxes, duties, and similar payments | | | 2 170.00 | |
FY Salaries and Wages | | | 185 689.00 | |
FZ Social Security Contributions | | | 18 965.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 612.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 220 575.00 | |
GG - OPERATING RESULT (I - II) | | | 20 429.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GL Other interest and similar income | | | 96 000.00 | |
GP Total financial income (V) | | | 96 000.00 | |
GR Interest and similar expenses | | | 3 892.00 | |
GU Total financial expenses (VI) | | | 3 892.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 92 108.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 112 537.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | | | 1.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HG Exceptional depreciation and provisions | 1 300.00 | 1 300.00 | | 1 300.00 |
HH Total exceptional expenses (VIII) | 1 300.00 | 1 300.00 | | 1 300.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 300.00 | -1 300.00 | | -1 300.00 |
HK Income tax | 3 006.00 | 2 981.00 | | 3 006.00 |
HL TOTAL REVENUE (I + III + V + VII) | 337 004.00 | 327 002.00 | | 337 004.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 228 772.00 | 218 908.00 | | 228 772.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 108 231.00 | 108 094.00 | | 108 231.00 |
| |
| 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 | 1 269 560.00 | | | 1 269 560.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 266 500.00 | |
I4 DECREASES Grand Total | | | 1 269 560.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 060.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 060.00 | | | 3 060.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 266 500.00 | | | 1 266 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 227.00 | 612.00 | | 1 227.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 227.00 | 612.00 | | 1 227.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 571.00 | 1 300.00 | | 2 571.00 |
7C Grand total | 2 571.00 | 1 300.00 | | 2 571.00 |
UJ - Exceptional | | 1 300.00 | | |
| |
| 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 | 221.00 | 221.00 | | 221.00 |
8D Social Security and Other Social Organizations | 6 979.00 | 6 979.00 | | 6 979.00 |
8E Income Taxes | 3 006.00 | 3 006.00 | | 3 006.00 |
UX Other trade receivables | 15 600.00 | 15 600.00 | | 15 600.00 |
UZ Social Security, other social security organizations | 1 524.00 | 1 524.00 | | 1 524.00 |
VB VAT | 24.00 | 24.00 | | 24.00 |
VH Loans with a maturity of more than one year at origin | 365 268.00 | 90 133.00 | 275 135.00 | 365 268.00 |
VI Group and Associates | 114 242.00 | 114 242.00 | | 114 242.00 |
VK Loans repaid during the year | 89 133.00 | | | 89 133.00 |
VQ Other Taxes, Duties, and Similar Debts | 313.00 | 313.00 | | 313.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 13.00 | 13.00 | | 13.00 |
VS Prepaid expenses | 408.00 | 408.00 | | 408.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 569.00 | 17 569.00 | | 17 569.00 |
VW VAT | 6 521.00 | 6 521.00 | | 6 521.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 496 551.00 | 221 415.00 | 275 135.00 | 496 551.00 |
| |
| 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 | 1 918.00 | 470.00 | | 1 918.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 795.00 | 2 811.00 | | 1 795.00 |
ST Other accounts | 5 340.00 | 4 564.00 | | 5 340.00 |
XQ Rental, rental and co-ownership charges | 6 000.00 | 6 000.00 | | 6 000.00 |
YW Business tax | 252.00 | 310.00 | | 252.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 170.00 | 780.00 | | 2 170.00 |
YY Amount of VAT collected | 43 800.00 | 46 200.00 | | 43 800.00 |
YZ Total deductible VAT on goods and services | 2 589.00 | 1 193.00 | | 2 589.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 13 135.00 | 13 375.00 | | 13 135.00 |
