| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 367 045.00 | | 1 367 045.00 | 1 367 045.00 |
BZ Other receivables | 20 166.00 | | 20 166.00 | 20 166.00 |
CF Cash and cash equivalents | 22 377.00 | | 22 377.00 | 22 377.00 |
CH Prepaid expenses | 6 959.00 | | 6 959.00 | 6 959.00 |
CJ TOTAL (II) | 49 502.00 | | 49 502.00 | 49 502.00 |
CO Grand total (0 to V) | 1 416 547.00 | | 1 416 547.00 | 1 416 547.00 |
CU Other investments | 1 367 045.00 | | 1 367 045.00 | 1 367 045.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 677 150.00 | 677 150.00 | | 677 150.00 |
DB Share, merger, contribution premiums, etc. | 2.00 | 2.00 | | 2.00 |
DD Legal reserve (1) | 15 258.00 | 14 818.00 | | 15 258.00 |
DG Other reserves | 60 261.00 | 52 470.00 | | 60 261.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 006.00 | 8 232.00 | | 7 006.00 |
DL TOTAL (I) | 759 678.00 | 752 671.00 | | 759 678.00 |
DU Loans and Debts from Credit Institutions (3) | 85.00 | 118.00 | | 85.00 |
DV Miscellaneous Loans and Financial Debts (4) | 611 299.00 | 582 964.00 | | 611 299.00 |
DX Trade payables and related accounts | 4 320.00 | 3 737.00 | | 4 320.00 |
DY Tax and social security liabilities | 41 166.00 | 23 938.00 | | 41 166.00 |
EA Other liabilities | | 30 000.00 | | |
EC TOTAL (IV) | 656 870.00 | 640 757.00 | | 656 870.00 |
EE Grand total (I to V) | 1 416 547.00 | 1 393 428.00 | | 1 416 547.00 |
EG Accrued income and payables due within one year | 656 870.00 | 640 757.00 | | 656 870.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 115 000.00 | | 115 000.00 | 115 000.00 |
FJ Net sales | 115 000.00 | | 115 000.00 | 115 000.00 |
FO Operating subsidies | | | | |
FR Total operating income (I) | | | 115 000.00 | |
FW Other purchases and external expenses | | | 6 580.00 | |
FX Taxes, duties, and similar payments | | | 6 487.00 | |
FY Salaries and Wages | | | 66 896.00 | |
FZ Social Security Contributions | | | 20 699.00 | |
GF Total Operating Expenses (II) | | | 100 662.00 | |
GG - OPERATING RESULT (I - II) | | | 14 338.00 | |
GR Interest and similar expenses | | | 8 899.00 | |
GU Total financial expenses (VI) | | | 8 899.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 899.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 440.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 20 699.00 | 19 483.00 | | 20 699.00 |
HA Exceptional income from management transactions | 4 590.00 | 1.00 | | 4 590.00 |
HD Total exceptional income (VII) | 4 590.00 | 1.00 | | 4 590.00 |
HE Exceptional expenses on management operations | 299.00 | 1.00 | | 299.00 |
HH Total exceptional expenses (VIII) | 299.00 | 1.00 | | 299.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 290.00 | | | 4 290.00 |
HK Income tax | 2 724.00 | 581.00 | | 2 724.00 |
HL TOTAL REVENUE (I + III + V + VII) | 119 590.00 | 116 251.00 | | 119 590.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 112 583.00 | 108 019.00 | | 112 583.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 006.00 | 8 232.00 | | 7 006.00 |
| |
| 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 | 1 367 045.00 | | | 1 367 045.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 367 045.00 | |
I4 DECREASES Grand Total | | | 1 367 045.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 367 045.00 | | | 1 367 045.00 |
| |
| 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 | 4 320.00 | 4 320.00 | | 4 320.00 |
8D Social Security and Other Social Organizations | 31 232.00 | 31 232.00 | | 31 232.00 |
8E Income Taxes | 2 724.00 | 2 724.00 | | 2 724.00 |
VB VAT | 20 079.00 | 20 079.00 | | 20 079.00 |
VG Loans with a maturity of up to one year at origin | 85.00 | 85.00 | | 85.00 |
VI Group and Associates | 611 299.00 | 611 299.00 | | 611 299.00 |
VQ Other Taxes, Duties, and Similar Debts | 575.00 | 575.00 | | 575.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 87.00 | 87.00 | | 87.00 |
VS Prepaid expenses | 6 959.00 | 6 959.00 | | 6 959.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 125.00 | 27 125.00 | | 27 125.00 |
VW VAT | 6 635.00 | 6 635.00 | | 6 635.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 656 870.00 | 656 870.00 | | 656 870.00 |
| |
| 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 | 5 720.00 | 7 038.00 | | 5 720.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 862.00 | 2 648.00 | | 4 862.00 |
ST Other accounts | 1 717.00 | 2 349.00 | | 1 717.00 |
YW Business tax | 767.00 | 770.00 | | 767.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 487.00 | 7 808.00 | | 6 487.00 |
YY Amount of VAT collected | 23 000.00 | 23 000.00 | | 23 000.00 |
YZ Total deductible VAT on goods and services | 1 070.00 | 560.00 | | 1 070.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 580.00 | 4 997.00 | | 6 580.00 |
