| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 25 015.00 | | 25 015.00 | 25 015.00 |
BJ TOTAL (I) | 325 015.00 | | 325 015.00 | 325 015.00 |
BX Customers and related accounts | 18 000.00 | | 18 000.00 | 18 000.00 |
BZ Other receivables | 112 915.00 | | 112 915.00 | 112 915.00 |
CF Cash and cash equivalents | 36 395.00 | | 36 395.00 | 36 395.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 167 310.00 | | 167 310.00 | 167 310.00 |
CO Grand total (0 to V) | 492 325.00 | | 492 325.00 | 492 325.00 |
CU Other investments | 300 000.00 | | 300 000.00 | 300 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 55 000.00 | 55 000.00 | | 55 000.00 |
DD Legal reserve (1) | 5 500.00 | 5 500.00 | | 5 500.00 |
DG Other reserves | 318 684.00 | 312 625.00 | | 318 684.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 290.00 | 6 059.00 | | 8 290.00 |
DL TOTAL (I) | 387 474.00 | 379 184.00 | | 387 474.00 |
DV Miscellaneous Loans and Financial Debts (4) | 86 744.00 | 30 649.00 | | 86 744.00 |
DX Trade payables and related accounts | 2 076.00 | 2 114.00 | | 2 076.00 |
DY Tax and social security liabilities | 16 031.00 | 5 813.00 | | 16 031.00 |
EC TOTAL (IV) | 104 851.00 | 38 575.00 | | 104 851.00 |
EE Grand total (I to V) | 492 325.00 | 417 760.00 | | 492 325.00 |
EG Accrued income and payables due within one year | 104 851.00 | 38 575.00 | | 104 851.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 127 800.00 | | 127 800.00 | 127 800.00 |
FJ Net sales | 127 800.00 | | 127 800.00 | 127 800.00 |
FO Operating subsidies | | | | |
FR Total operating income (I) | | | 127 800.00 | |
FW Other purchases and external expenses | | | 1 970.00 | |
FX Taxes, duties, and similar payments | | | 632.00 | |
FY Salaries and Wages | | | 71 180.00 | |
FZ Social Security Contributions | | | 45 538.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 119 320.00 | |
GG - OPERATING RESULT (I - II) | | | 8 480.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 313.00 | |
GM Reversals of provisions and transfers of expenses | | | 977.00 | |
GP Total financial income (V) | | | 1 290.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 57.00 | |
GU Total financial expenses (VI) | | | 57.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 233.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 713.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 40.00 | | | 40.00 |
HD Total exceptional income (VII) | 40.00 | | | 40.00 |
HE Exceptional expenses on management operations | | 5.00 | | |
HH Total exceptional expenses (VIII) | | 5.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 40.00 | -5.00 | | 40.00 |
HK Income tax | 1 463.00 | 785.00 | | 1 463.00 |
HL TOTAL REVENUE (I + III + V + VII) | 129 130.00 | 114 938.00 | | 129 130.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 120 840.00 | 108 879.00 | | 120 840.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 290.00 | 6 059.00 | | 8 290.00 |
| |
| 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 | 325 015.00 | | | 325 015.00 |
I3 DECREASES Total Financial Fixed Assets | | | 325 015.00 | |
I4 DECREASES Grand Total | | | 325 015.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 325 015.00 | | | 325 015.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 977.00 | | 977.00 | 977.00 |
7B Total provisions for depreciation | 977.00 | | 977.00 | 977.00 |
7C Grand total | 977.00 | | 977.00 | 977.00 |
UG - Financial | | | 977.00 | |
| |
| 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 | 2 076.00 | 2 076.00 | | 2 076.00 |
8C Staff and Related Accounts | 5 000.00 | 5 000.00 | | 5 000.00 |
8D Social Security and Other Social Organizations | 2 510.00 | 2 510.00 | | 2 510.00 |
UX Other trade receivables | 18 000.00 | 18 000.00 | | 18 000.00 |
VB VAT | 341.00 | 341.00 | | 341.00 |
VC Group and associates | 84 264.00 | 84 264.00 | | 84 264.00 |
VI Group and Associates | 86 744.00 | 86 744.00 | | 86 744.00 |
VM Income taxes | 27 997.00 | 27 997.00 | | 27 997.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 313.00 | 313.00 | | 313.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 130 915.00 | 130 915.00 | | 130 915.00 |
VW VAT | 8 521.00 | 8 521.00 | | 8 521.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 104 851.00 | 104 851.00 | | 104 851.00 |
| |
| 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) | 1 737.00 | 1 728.00 | | 1 737.00 |
ST Other accounts | 234.00 | 231.00 | | 234.00 |
YW Business tax | 632.00 | 641.00 | | 632.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 632.00 | 641.00 | | 632.00 |
YY Amount of VAT collected | 22 560.00 | 25 560.00 | | 22 560.00 |
YZ Total deductible VAT on goods and services | 334.00 | 330.00 | | 334.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 970.00 | 1 959.00 | | 1 970.00 |
