| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 97 390.00 | 38 782.00 | 58 608.00 | 97 390.00 |
BH Other financial assets | 1 524.00 | | 1 524.00 | 1 524.00 |
BJ TOTAL (I) | 98 915.00 | 38 782.00 | 60 133.00 | 98 915.00 |
BX Customers and related accounts | 73 695.00 | | 73 695.00 | 73 695.00 |
BZ Other receivables | 127 500.00 | | 127 500.00 | 127 500.00 |
CD Marketable securities | 123 865.00 | | 123 865.00 | 123 865.00 |
CF Cash and cash equivalents | 154 852.00 | | 154 852.00 | 154 852.00 |
CH Prepaid expenses | 3 420.00 | | 3 420.00 | 3 420.00 |
CJ TOTAL (II) | 483 333.00 | | 483 333.00 | 483 333.00 |
CO Grand total (0 to V) | 582 248.00 | 38 782.00 | 543 465.00 | 582 248.00 |
CP Shares due in less than one year | 1 524.00 | | | 1 524.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 130 000.00 | 130 000.00 | | 130 000.00 |
DD Legal reserve (1) | 13 000.00 | 13 000.00 | | 13 000.00 |
DG Other reserves | 20.00 | -53 821.00 | | 20.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 182 341.00 | 242 842.00 | | 182 341.00 |
DL TOTAL (I) | 325 361.00 | 332 020.00 | | 325 361.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 520.00 | 1 520.00 | | 1 520.00 |
DX Trade payables and related accounts | 480.00 | 768.00 | | 480.00 |
DY Tax and social security liabilities | 92 735.00 | 101 841.00 | | 92 735.00 |
EA Other liabilities | 123 369.00 | 75 025.00 | | 123 369.00 |
EC TOTAL (IV) | 218 104.00 | 179 154.00 | | 218 104.00 |
EE Grand total (I to V) | 543 465.00 | 511 174.00 | | 543 465.00 |
EG Accrued income and payables due within one year | 218 104.00 | 179 154.00 | | 218 104.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 232 288.00 | | 232 288.00 | 232 288.00 |
FJ Net sales | 232 288.00 | | 232 288.00 | 232 288.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 232 288.00 | |
FS Purchases of goods (including customs duties) | | | | |
FW Other purchases and external expenses | | | 37 535.00 | |
FX Taxes, duties, and similar payments | | | 1 148.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 402.00 | |
GE Other Expenses | | | 91.00 | |
GF Total Operating Expenses (II) | | | 40 176.00 | |
GG - OPERATING RESULT (I - II) | | | 192 113.00 | |
GL Other interest and similar income | | | 35 006.00 | |
GN Positive exchange differences | | | 15 000.00 | |
GP Total financial income (V) | | | 50 006.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 50 006.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 242 119.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 59 778.00 | 87 555.00 | | 59 778.00 |
HL TOTAL REVENUE (I + III + V + VII) | 282 294.00 | 380 549.00 | | 282 294.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 99 954.00 | 137 707.00 | | 99 954.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 182 341.00 | 242 842.00 | | 182 341.00 |
| |
| 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 | 97 073.00 | | 1 842.00 | 97 073.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 524.00 | |
I4 DECREASES Grand Total | | | 98 915.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 97 390.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 95 549.00 | | 1 842.00 | 95 549.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 524.00 | | | 1 524.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 37 381.00 | 1 402.00 | | 37 381.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 37 381.00 | 1 402.00 | | 37 381.00 |
| |
| 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 | 480.00 | 480.00 | | 480.00 |
8E Income Taxes | 47 778.00 | 47 778.00 | | 47 778.00 |
8K Other liabilities (including liabilities related to repo transactions) | 123 369.00 | 123 369.00 | | 123 369.00 |
UT Other financial assets | 1 524.00 | 1 524.00 | | 1 524.00 |
UX Other trade receivables | 73 695.00 | 73 695.00 | | 73 695.00 |
VC Group and associates | 127 500.00 | 127 500.00 | | 127 500.00 |
VI Group and Associates | 1 520.00 | 1 520.00 | | 1 520.00 |
VS Prepaid expenses | 3 420.00 | 3 420.00 | | 3 420.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 206 140.00 | 206 140.00 | | 206 140.00 |
VW VAT | 44 957.00 | 44 957.00 | | 44 957.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 218 104.00 | 218 104.00 | | 218 104.00 |
| |
| 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 | | -126.00 | | |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 135.00 | 4 562.00 | | 2 135.00 |
ST Other accounts | 21 720.00 | 29 030.00 | | 21 720.00 |
XQ Rental, rental and co-ownership charges | 13 680.00 | 13 680.00 | | 13 680.00 |
YW Business tax | 1 148.00 | 1 263.00 | | 1 148.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 148.00 | 1 137.00 | | 1 148.00 |
YY Amount of VAT collected | 37 875.00 | 24 028.00 | | 37 875.00 |
YZ Total deductible VAT on goods and services | 3 065.00 | 3 383.00 | | 3 065.00 |
ZE Dividends | 189 000.00 | | | 189 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 37 535.00 | 47 273.00 | | 37 535.00 |
