| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 249 133.00 | | 2 249 133.00 | 2 249 133.00 |
BZ Other receivables | 150 670.00 | | 150 670.00 | 150 670.00 |
CD Marketable securities | 153.00 | | 153.00 | 153.00 |
CF Cash and cash equivalents | 248 458.00 | | 248 458.00 | 248 458.00 |
CJ TOTAL (II) | 399 281.00 | | 399 281.00 | 399 281.00 |
CO Grand total (0 to V) | 2 648 414.00 | | 2 648 414.00 | 2 648 414.00 |
CU Other investments | 2 249 133.00 | | 2 249 133.00 | 2 249 133.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 1 176 934.00 | 913 134.00 | | 1 176 934.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 263 579.00 | 263 800.00 | | 263 579.00 |
DL TOTAL (I) | 1 451 513.00 | 1 187 934.00 | | 1 451 513.00 |
DU Loans and Debts from Credit Institutions (3) | 880 670.00 | 1 045 562.00 | | 880 670.00 |
DV Miscellaneous Loans and Financial Debts (4) | 304 825.00 | 302 328.00 | | 304 825.00 |
DX Trade payables and related accounts | 7 184.00 | 7 320.00 | | 7 184.00 |
DY Tax and social security liabilities | 4 222.00 | 5 480.00 | | 4 222.00 |
EA Other liabilities | | 33 333.00 | | |
EC TOTAL (IV) | 1 196 901.00 | 1 394 023.00 | | 1 196 901.00 |
EE Grand total (I to V) | 2 648 414.00 | 2 581 957.00 | | 2 648 414.00 |
EG Accrued income and payables due within one year | 1 196 901.00 | 1 394 023.00 | | 1 196 901.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 107 340.00 | | 107 340.00 | 107 340.00 |
FJ Net sales | 107 340.00 | | 107 340.00 | 107 340.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 107 340.00 | |
FW Other purchases and external expenses | | | 16 954.00 | |
FX Taxes, duties, and similar payments | | | 579.00 | |
GF Total Operating Expenses (II) | | | 17 533.00 | |
GG - OPERATING RESULT (I - II) | | | 89 807.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 210 313.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 210 313.00 | |
GR Interest and similar expenses | | | 20 996.00 | |
GU Total financial expenses (VI) | | | 20 996.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 189 316.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 279 123.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 15 544.00 | 15 631.00 | | 15 544.00 |
HL TOTAL REVENUE (I + III + V + VII) | 317 653.00 | 318 255.00 | | 317 653.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 54 073.00 | 54 455.00 | | 54 073.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 263 579.00 | 263 800.00 | | 263 579.00 |
| |
| 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 | 2 249 133.00 | | | 2 249 133.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 249 133.00 | |
I4 DECREASES Grand Total | | | 2 249 133.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 249 133.00 | | | 2 249 133.00 |
| |
| 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 | 7 184.00 | 7 184.00 | | 7 184.00 |
8E Income Taxes | 43.00 | 43.00 | | 43.00 |
VB VAT | 670.00 | 670.00 | | 670.00 |
VC Group and associates | 150 000.00 | 150 000.00 | | 150 000.00 |
VG Loans with a maturity of up to one year at origin | 150 732.00 | 150 732.00 | | 150 732.00 |
VH Loans with a maturity of more than one year at origin | 729 938.00 | 729 938.00 | | 729 938.00 |
VI Group and Associates | 304 825.00 | 304 825.00 | | 304 825.00 |
VJ Loans taken out during the year | 335 338.00 | | | 335 338.00 |
VK Loans repaid during the year | 500 230.00 | | | 500 230.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 535.00 | 2 535.00 | | 2 535.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 150 670.00 | 150 670.00 | | 150 670.00 |
VW VAT | 1 644.00 | 1 644.00 | | 1 644.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 196 901.00 | 1 196 901.00 | | 1 196 901.00 |
| |
| 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 | 579.00 | 380.00 | | 579.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 095.00 | 4 163.00 | | 5 095.00 |
ST Other accounts | 8 858.00 | 8 462.00 | | 8 858.00 |
YT Subcontracting | 3 000.00 | 3 000.00 | | 3 000.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 579.00 | 380.00 | | 579.00 |
YY Amount of VAT collected | 21 468.00 | 21 588.00 | | 21 468.00 |
YZ Total deductible VAT on goods and services | 1 638.00 | 1 417.00 | | 1 638.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 16 954.00 | 15 626.00 | | 16 954.00 |
