| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 215.00 | 2 215.00 | | 2 215.00 |
AL Advances and down payments on intangible assets. | | 1.00 | | |
AN Land | | | 1.00 | |
AP Buildings | | | 5.00 | |
AT Other tangible assets | 11 860.00 | 8 060.00 | 3 800.00 | 11 860.00 |
BB Receivables related to investments | 115 231.00 | | 115 231.00 | 115 231.00 |
BD Other fixed assets | 410 262.00 | | 410 262.00 | 410 262.00 |
BH Other financial assets | 945.00 | | 945.00 | 945.00 |
BJ TOTAL (I) | 2 466 448.00 | 10 274.00 | 2 456 173.00 | 2 466 448.00 |
BZ Other receivables | 5 523.00 | | 5 523.00 | 5 523.00 |
CF Cash and cash equivalents | 155 541.00 | | 155 541.00 | 155 541.00 |
CH Prepaid expenses | 119.00 | | 119.00 | 119.00 |
CJ TOTAL (II) | 161 184.00 | | 161 184.00 | 161 184.00 |
CO Grand total (0 to V) | 2 627 631.00 | 10 274.00 | 2 617 357.00 | 2 627 631.00 |
CU Other investments | 1 925 936.00 | | 1 925 936.00 | 1 925 936.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | | | 500 000.00 |
DD Legal reserve (1) | 50 000.00 | | | 50 000.00 |
DG Other reserves | 884 345.00 | | | 884 345.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 252 787.00 | | | 252 787.00 |
DL TOTAL (I) | 1 687 132.00 | | | 1 687 132.00 |
DU Loans and Debts from Credit Institutions (3) | 422 522.00 | | | 422 522.00 |
DV Miscellaneous Loans and Financial Debts (4) | 444 794.00 | | | 444 794.00 |
DX Trade payables and related accounts | 4 032.00 | | | 4 032.00 |
DY Tax and social security liabilities | 58 877.00 | | | 58 877.00 |
EC TOTAL (IV) | 930 225.00 | | | 930 225.00 |
EE Grand total (I to V) | 2 617 357.00 | | | 2 617 357.00 |
EG Accrued income and payables due within one year | 647 981.00 | | | 647 981.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 266 400.00 | | 266 400.00 | 266 400.00 |
FJ Net sales | 266 400.00 | | 266 400.00 | 266 400.00 |
FO Operating subsidies | | | 1 250.00 | |
FR Total operating income (I) | | | 267 650.00 | |
FW Other purchases and external expenses | | | 5 564.00 | |
FX Taxes, duties, and similar payments | | | 1 835.00 | |
FY Salaries and Wages | | | 190 293.00 | |
GF Total Operating Expenses (II) | | | 197 692.00 | |
GG - OPERATING RESULT (I - II) | | | 69 958.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 175 000.00 | |
GL Other interest and similar income | | | 3 046.00 | |
GP Total financial income (V) | | | 178 046.00 | |
GR Interest and similar expenses | | | 7 104.00 | |
GU Total financial expenses (VI) | | | 7 104.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 170 942.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 240 900.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -11 887.00 | | | -11 887.00 |
HL TOTAL REVENUE (I + III + V + VII) | 445 696.00 | | | 445 696.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 192 909.00 | | | 192 909.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 252 787.00 | | | 252 787.00 |
| |
| 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 | 2 468 868.00 | | 3 035.00 | 2 468 868.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 215.00 | | | 2 215.00 |
I3 DECREASES Total Financial Fixed Assets | | 5 455.00 | 2 452 373.00 | |
I4 DECREASES Grand Total | | 5 455.00 | 2 466 448.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 215.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 860.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 860.00 | | | 11 860.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 454 794.00 | | 3 035.00 | 2 454 794.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 274.00 | | | 10 274.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 215.00 | | | 2 215.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 060.00 | | | 8 060.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 91 893.00 | 91 893.00 | | 91 893.00 |
8B Suppliers and Related Accounts | 4 032.00 | 4 032.00 | | 4 032.00 |
8D Social Security and Other Social Organizations | 49 743.00 | 49 743.00 | | 49 743.00 |
UL Receivables related to investments | 115 231.00 | | 115 231.00 | 115 231.00 |
UT Other financial assets | 945.00 | | 945.00 | 945.00 |
VB VAT | 3 998.00 | 3 998.00 | | 3 998.00 |
VH Loans with a maturity of more than one year at origin | 422 522.00 | 140 278.00 | 282 244.00 | 422 522.00 |
VI Group and Associates | 352 901.00 | 352 901.00 | | 352 901.00 |
VK Loans repaid during the year | 68 946.00 | | | 68 946.00 |
VM Income taxes | 960.00 | 960.00 | | 960.00 |
VQ Other Taxes, Duties, and Similar Debts | 398.00 | 398.00 | | 398.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 565.00 | 565.00 | | 565.00 |
VS Prepaid expenses | 119.00 | 119.00 | | 119.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 121 818.00 | 5 642.00 | 116 176.00 | 121 818.00 |
VW VAT | 8 736.00 | 8 736.00 | | 8 736.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 930 225.00 | 647 981.00 | 282 244.00 | 930 225.00 |
| |
| 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 | 103.00 | | | 103.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 449.00 | | | 3 449.00 |
ST Other accounts | 2 115.00 | | | 2 115.00 |
YW Business tax | 1 732.00 | | | 1 732.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 835.00 | | | 1 835.00 |
YY Amount of VAT collected | 53 280.00 | | | 53 280.00 |
YZ Total deductible VAT on goods and services | 210.00 | | | 210.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 564.00 | | | 5 564.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
