| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | | |
BB Receivables related to investments | 1 065 843.00 | | 1 065 843.00 | 1 065 843.00 |
BH Other financial assets | 4 500.00 | | 4 500.00 | 4 500.00 |
BJ TOTAL (I) | 1 094 538.00 | | 1 094 538.00 | 1 094 538.00 |
BX Customers and related accounts | 251 038.00 | | 251 038.00 | 251 038.00 |
BZ Other receivables | 53 136.00 | | 53 136.00 | 53 136.00 |
CF Cash and cash equivalents | 422 236.00 | | 422 236.00 | 422 236.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 726 410.00 | | 726 410.00 | 726 410.00 |
CO Grand total (0 to V) | 1 820 948.00 | | 1 820 948.00 | 1 820 948.00 |
CP Shares due in less than one year | 1 070 343.00 | | | 1 070 343.00 |
CU Other investments | 24 195.00 | | 24 195.00 | 24 195.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 496 769.00 | 183 749.00 | | 496 769.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -146 690.00 | 313 021.00 | | -146 690.00 |
DL TOTAL (I) | 355 579.00 | 502 269.00 | | 355 579.00 |
DU Loans and Debts from Credit Institutions (3) | 160 400.00 | 247 575.00 | | 160 400.00 |
DV Miscellaneous Loans and Financial Debts (4) | 691 479.00 | 1 002 979.00 | | 691 479.00 |
DW Advances and down payments received on current orders | | 100 000.00 | | |
DX Trade payables and related accounts | 288 540.00 | 149 473.00 | | 288 540.00 |
DY Tax and social security liabilities | 317 909.00 | 240 828.00 | | 317 909.00 |
DZ Fixed asset liabilities and related accounts | 6 768.00 | 6 768.00 | | 6 768.00 |
EA Other liabilities | 274.00 | 235.00 | | 274.00 |
EC TOTAL (IV) | 1 465 369.00 | 1 747 857.00 | | 1 465 369.00 |
EE Grand total (I to V) | 1 820 948.00 | 2 250 127.00 | | 1 820 948.00 |
EG Accrued income and payables due within one year | 1 465 369.00 | 1 587 857.00 | | 1 465 369.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 82 297.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 164.00 | |
FQ Other income | | | 28.00 | |
FR Total operating income (I) | | | 4 192.00 | |
FW Other purchases and external expenses | | | 25 267.00 | |
FX Taxes, duties, and similar payments | | | 1 502.00 | |
FY Salaries and Wages | | | 128 863.00 | |
FZ Social Security Contributions | | | 686.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 490.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 157 808.00 | |
GG - OPERATING RESULT (I - II) | | | -153 617.00 | |
GH Attributed profit or transferred loss (III) | | | 321 894.00 | |
GI Supported loss or transferred profit (IV) | | | 37 226.00 | |
GR Interest and similar expenses | | | 1 483.00 | |
GU Total financial expenses (VI) | | | 1 483.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 483.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 129 568.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 164.00 | | | 4 164.00 |
HB Exceptional income from capital transactions | 7 500.00 | | | 7 500.00 |
HD Total exceptional income (VII) | 7 500.00 | | | 7 500.00 |
HE Exceptional expenses on management operations | 410.00 | 3 154.00 | | 410.00 |
HF Exceptional expenses on capital transactions | 7 162.00 | 540.00 | | 7 162.00 |
HH Total exceptional expenses (VIII) | 7 572.00 | 3 694.00 | | 7 572.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -72.00 | -3 694.00 | | -72.00 |
HK Income tax | 276 187.00 | 69 155.00 | | 276 187.00 |
HL TOTAL REVENUE (I + III + V + VII) | 333 586.00 | 573 521.00 | | 333 586.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 480 276.00 | 260 500.00 | | 480 276.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -146 690.00 | 313 021.00 | | -146 690.00 |
| |
| 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 | 1 198 954.00 | | -92 607.00 | 1 198 954.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 501.00 | 1 094 538.00 | |
I4 DECREASES Grand Total | | 11 809.00 | 1 094 538.00 | |
IY DECREASES Total Tangible Fixed Assets | | 10 308.00 | | |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 308.00 | | | 10 308.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 188 646.00 | | -92 607.00 | 1 188 646.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 157.00 | 1 490.00 | 4 647.00 | 3 157.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 157.00 | 1 490.00 | 4 647.00 | 3 157.00 |
| |
| 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 | 288 540.00 | 288 540.00 | | 288 540.00 |
8D Social Security and Other Social Organizations | 476.00 | 476.00 | | 476.00 |
8E Income Taxes | 241 609.00 | 241 609.00 | | 241 609.00 |
8J Fixed Asset Liabilities and Related Accounts | 6 768.00 | 6 768.00 | | 6 768.00 |
8K Other liabilities (including liabilities related to repo transactions) | 274.00 | 274.00 | | 274.00 |
UL Receivables related to investments | 1 065 843.00 | 1 065 843.00 | | 1 065 843.00 |
UT Other financial assets | 4 500.00 | 4 500.00 | | 4 500.00 |
UX Other trade receivables | 251 038.00 | 251 038.00 | | 251 038.00 |
VB VAT | 48 136.00 | 48 136.00 | | 48 136.00 |
VH Loans with a maturity of more than one year at origin | 160 400.00 | 160 400.00 | | 160 400.00 |
VI Group and Associates | 691 479.00 | 691 479.00 | | 691 479.00 |
VJ Loans taken out during the year | 400.00 | | | 400.00 |
VK Loans repaid during the year | 5 278.00 | | | 5 278.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 000.00 | 5 000.00 | | 5 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 374 517.00 | 1 374 517.00 | | 1 374 517.00 |
VW VAT | 75 824.00 | 75 824.00 | | 75 824.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 465 369.00 | 1 465 369.00 | | 1 465 369.00 |
| |
| 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 | 602.00 | 110.00 | | 602.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 606.00 | 3 190.00 | | 3 606.00 |
ST Other accounts | 4 744.00 | 10 904.00 | | 4 744.00 |
XQ Rental, rental and co-ownership charges | 16 917.00 | 38 961.00 | | 16 917.00 |
YW Business tax | 900.00 | 738.00 | | 900.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 502.00 | 848.00 | | 1 502.00 |
YY Amount of VAT collected | 65 000.00 | 30 000.00 | | 65 000.00 |
YZ Total deductible VAT on goods and services | 3 727.00 | 1 848.00 | | 3 727.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 25 267.00 | 53 055.00 | | 25 267.00 |
