| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 4 000.00 | | 4 000.00 | 4 000.00 |
AP Buildings | 61 722.00 | 11 568.00 | 50 154.00 | 61 722.00 |
AT Other tangible assets | 13 794.00 | 13 794.00 | | 13 794.00 |
BJ TOTAL (I) | 562 616.00 | 25 362.00 | 537 254.00 | 562 616.00 |
BX Customers and related accounts | 34 018.00 | | 34 018.00 | 34 018.00 |
BZ Other receivables | 2 653.00 | | 2 653.00 | 2 653.00 |
CF Cash and cash equivalents | 178 190.00 | | 178 190.00 | 178 190.00 |
CJ TOTAL (II) | 214 861.00 | | 214 861.00 | 214 861.00 |
CO Grand total (0 to V) | 777 477.00 | 25 362.00 | 752 115.00 | 777 477.00 |
CU Other investments | 483 100.00 | | 483 100.00 | 483 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 350 000.00 | 350 000.00 | | 350 000.00 |
DD Legal reserve (1) | 35 000.00 | 35 000.00 | | 35 000.00 |
DG Other reserves | 278 019.00 | 254 042.00 | | 278 019.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 75 233.00 | 223 977.00 | | 75 233.00 |
DL TOTAL (I) | 738 252.00 | 863 019.00 | | 738 252.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 605.00 | | | 4 605.00 |
DX Trade payables and related accounts | 1 603.00 | 1 230.00 | | 1 603.00 |
DY Tax and social security liabilities | 7 656.00 | 6 023.00 | | 7 656.00 |
EC TOTAL (IV) | 13 863.00 | 7 253.00 | | 13 863.00 |
EE Grand total (I to V) | 752 115.00 | 870 272.00 | | 752 115.00 |
EG Accrued income and payables due within one year | 13 863.00 | 7 253.00 | | 13 863.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 109 447.00 | | 109 447.00 | 109 447.00 |
FJ Net sales | 109 447.00 | | 109 447.00 | 109 447.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 18 803.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 128 252.00 | |
FW Other purchases and external expenses | | | 8 342.00 | |
FX Taxes, duties, and similar payments | | | 18 539.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 762.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 30 645.00 | |
GG - OPERATING RESULT (I - II) | | | 97 607.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 97 607.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 18 803.00 | 18 039.00 | | 18 803.00 |
HK Income tax | 22 374.00 | 24 803.00 | | 22 374.00 |
HL TOTAL REVENUE (I + III + V + VII) | 128 252.00 | 274 722.00 | | 128 252.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 53 019.00 | 50 745.00 | | 53 019.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 75 233.00 | 223 977.00 | | 75 233.00 |
| |
| 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 | 541 494.00 | | 21 122.00 | 541 494.00 |
I3 DECREASES Total Financial Fixed Assets | | | 483 100.00 | |
I4 DECREASES Grand Total | | | 562 616.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 79 516.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 58 394.00 | | 21 122.00 | 58 394.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 483 100.00 | | | 483 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 600.00 | 3 762.00 | | 21 600.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 600.00 | 3 762.00 | | 21 600.00 |
| |
| 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 | 1 603.00 | 1 603.00 | | 1 603.00 |
UX Other trade receivables | 34 018.00 | 34 018.00 | | 34 018.00 |
VB VAT | 223.00 | 223.00 | | 223.00 |
VI Group and Associates | 4 605.00 | 4 605.00 | | 4 605.00 |
VM Income taxes | 2 430.00 | 2 430.00 | | 2 430.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 672.00 | 36 672.00 | | 36 672.00 |
VW VAT | 7 656.00 | 7 656.00 | | 7 656.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 863.00 | 13 863.00 | | 13 863.00 |
| |
| 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 | 18 283.00 | 18 039.00 | | 18 283.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 117.00 | 1 708.00 | | 2 117.00 |
ST Other accounts | 5 805.00 | 3 366.00 | | 5 805.00 |
YU External personnel | 420.00 | 420.00 | | 420.00 |
YW Business tax | 256.00 | 257.00 | | 256.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 18 539.00 | 18 296.00 | | 18 539.00 |
YY Amount of VAT collected | 22 070.00 | 21 336.00 | | 22 070.00 |
YZ Total deductible VAT on goods and services | 503.00 | 541.00 | | 503.00 |
ZE Dividends | 200 000.00 | | | 200 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 8 342.00 | 5 493.00 | | 8 342.00 |
