| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 700 873.00 | 541 587.00 | 159 286.00 | 700 873.00 |
BH Other financial assets | 25.00 | | 25.00 | 25.00 |
BJ TOTAL (I) | 701 010.00 | 541 587.00 | 159 423.00 | 701 010.00 |
BX Customers and related accounts | 46 364.00 | | 46 364.00 | 46 364.00 |
BZ Other receivables | 1 140.00 | | 1 140.00 | 1 140.00 |
CD Marketable securities | 150 000.00 | | 150 000.00 | 150 000.00 |
CF Cash and cash equivalents | 9 610.00 | | 9 610.00 | 9 610.00 |
CJ TOTAL (II) | 207 113.00 | | 207 113.00 | 207 113.00 |
CO Grand total (0 to V) | 908 123.00 | 541 587.00 | 366 536.00 | 908 123.00 |
CU Other investments | 112.00 | | 112.00 | 112.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 120 000.00 | 120 000.00 | | 120 000.00 |
DD Legal reserve (1) | 12 000.00 | 12 000.00 | | 12 000.00 |
DG Other reserves | 1 336.00 | 15 186.00 | | 1 336.00 |
DH Retained earnings | | 1 363.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 153.00 | 32 786.00 | | 29 153.00 |
DL TOTAL (I) | 162 489.00 | 181 336.00 | | 162 489.00 |
DU Loans and Debts from Credit Institutions (3) | 203 068.00 | 251 133.00 | | 203 068.00 |
DV Miscellaneous Loans and Financial Debts (4) | 71.00 | 71.00 | | 71.00 |
DX Trade payables and related accounts | 908.00 | 904.00 | | 908.00 |
DY Tax and social security liabilities | | 828.00 | | |
EC TOTAL (IV) | 204 047.00 | 252 936.00 | | 204 047.00 |
EE Grand total (I to V) | 366 536.00 | 434 272.00 | | 366 536.00 |
EG Accrued income and payables due within one year | 51 675.00 | 51 944.00 | | 51 675.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 81 596.00 | | 81 596.00 | 81 596.00 |
FJ Net sales | 81 596.00 | | 81 596.00 | 81 596.00 |
FR Total operating income (I) | | | 81 596.00 | |
FW Other purchases and external expenses | | | 5 135.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 37 411.00 | |
GB Operating Expenses - Provisions | | | | |
GF Total Operating Expenses (II) | | | 42 622.00 | |
GG - OPERATING RESULT (I - II) | | | 38 974.00 | |
GL Other interest and similar income | | | 302.00 | |
GP Total financial income (V) | | | 302.00 | |
GR Interest and similar expenses | | | 4 977.00 | |
GU Total financial expenses (VI) | | | 4 977.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 675.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 298.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 145.00 | 5 868.00 | | 5 145.00 |
HL TOTAL REVENUE (I + III + V + VII) | 81 897.00 | 93 532.00 | | 81 897.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 52 744.00 | 60 745.00 | | 52 744.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 153.00 | 32 786.00 | | 29 153.00 |
| |
| 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 | 701 009.00 | | 1.00 | 701 009.00 |
I3 DECREASES Total Financial Fixed Assets | | | 137.00 | |
I4 DECREASES Grand Total | | | 701 010.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 700 873.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 700 873.00 | | | 700 873.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 136.00 | | 1.00 | 136.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 504 176.00 | 37 411.00 | | 504 176.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 504 176.00 | 37 411.00 | | 504 176.00 |
| |
| 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 | 908.00 | 908.00 | | 908.00 |
UT Other financial assets | 25.00 | | 25.00 | 25.00 |
UX Other trade receivables | 46 364.00 | 46 364.00 | | 46 364.00 |
VB VAT | 425.00 | 425.00 | | 425.00 |
VG Loans with a maturity of up to one year at origin | 2 076.00 | 2 076.00 | | 2 076.00 |
VH Loans with a maturity of more than one year at origin | 200 992.00 | 48 620.00 | 152 372.00 | 200 992.00 |
VI Group and Associates | 71.00 | 71.00 | | 71.00 |
VK Loans repaid during the year | 47 573.00 | | | 47 573.00 |
VM Income taxes | 715.00 | 715.00 | | 715.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 47 529.00 | 47 504.00 | 25.00 | 47 529.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 204 047.00 | 51 675.00 | 152 372.00 | 204 047.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 182.00 | 2 864.00 | | 3 182.00 |
ST Other accounts | 1 954.00 | 2 068.00 | | 1 954.00 |
YW Business tax | 76.00 | 77.00 | | 76.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 76.00 | 77.00 | | 76.00 |
YZ Total deductible VAT on goods and services | 727.00 | 704.00 | | 727.00 |
ZE Dividends | 48 000.00 | | | 48 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 135.00 | 4 932.00 | | 5 135.00 |
