| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 125.00 | | 125.00 | 125.00 |
BJ TOTAL (I) | 888 561.00 | | 888 561.00 | 888 561.00 |
BX Customers and related accounts | 6 000.00 | | 6 000.00 | 6 000.00 |
BZ Other receivables | 88.00 | | 88.00 | 88.00 |
CF Cash and cash equivalents | 718.00 | | 718.00 | 718.00 |
CH Prepaid expenses | 1 023.00 | | 1 023.00 | 1 023.00 |
CJ TOTAL (II) | 7 830.00 | | 7 830.00 | 7 830.00 |
CO Grand total (0 to V) | 896 391.00 | | 896 391.00 | 896 391.00 |
CP Shares due in less than one year | 125.00 | | | 125.00 |
CR Shares due in more than one year | 125.00 | | | 125.00 |
CU Other investments | 888 436.00 | | 888 436.00 | 888 436.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 75 000.00 | 75 000.00 | | 75 000.00 |
DD Legal reserve (1) | 7 500.00 | 7 500.00 | | 7 500.00 |
DG Other reserves | 426 621.00 | 368 524.00 | | 426 621.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 58 188.00 | 58 097.00 | | 58 188.00 |
DL TOTAL (I) | 567 309.00 | 509 121.00 | | 567 309.00 |
DU Loans and Debts from Credit Institutions (3) | 167 164.00 | 219 502.00 | | 167 164.00 |
DV Miscellaneous Loans and Financial Debts (4) | 149 961.00 | 148 881.00 | | 149 961.00 |
DX Trade payables and related accounts | 401.00 | 388.00 | | 401.00 |
DY Tax and social security liabilities | 9 956.00 | 16 158.00 | | 9 956.00 |
EA Other liabilities | 1 600.00 | 1 600.00 | | 1 600.00 |
EC TOTAL (IV) | 329 082.00 | 386 529.00 | | 329 082.00 |
EE Grand total (I to V) | 896 391.00 | 895 650.00 | | 896 391.00 |
EG Accrued income and payables due within one year | 215 840.00 | 219 365.00 | | 215 840.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 000.00 | | 5 000.00 | 5 000.00 |
FJ Net sales | 5 000.00 | | 5 000.00 | 5 000.00 |
FR Total operating income (I) | | | 5 000.00 | |
FW Other purchases and external expenses | | | 3 327.00 | |
FX Taxes, duties, and similar payments | | | 612.00 | |
FY Salaries and Wages | | | 22 215.00 | |
GF Total Operating Expenses (II) | | | 26 154.00 | |
GG - OPERATING RESULT (I - II) | | | -21 154.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 80 000.00 | |
GP Total financial income (V) | | | 80 000.00 | |
GR Interest and similar expenses | | | 8 234.00 | |
GU Total financial expenses (VI) | | | 8 234.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 71 766.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 50 612.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -7 576.00 | -8 207.00 | | -7 576.00 |
HL TOTAL REVENUE (I + III + V + VII) | 85 000.00 | 85 000.00 | | 85 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 812.00 | 26 903.00 | | 26 812.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 58 188.00 | 58 097.00 | | 58 188.00 |
| |
| 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 | 888 561.00 | | | 888 561.00 |
I3 DECREASES Total Financial Fixed Assets | | | 888 561.00 | |
I4 DECREASES Grand Total | | | 888 561.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 888 561.00 | | | 888 561.00 |
| |
| 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 | 401.00 | 401.00 | | 401.00 |
8C Staff and Related Accounts | 3 606.00 | 3 606.00 | | 3 606.00 |
8E Income Taxes | 809.00 | 809.00 | | 809.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 600.00 | 1 600.00 | | 1 600.00 |
UT Other financial assets | 125.00 | 125.00 | | 125.00 |
UX Other trade receivables | 6 000.00 | 6 000.00 | | 6 000.00 |
VB VAT | 88.00 | 88.00 | | 88.00 |
VH Loans with a maturity of more than one year at origin | 167 164.00 | 53 922.00 | 113 242.00 | 167 164.00 |
VI Group and Associates | 149 961.00 | 149 961.00 | | 149 961.00 |
VK Loans repaid during the year | 52 200.00 | | | 52 200.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 541.00 | 4 541.00 | | 4 541.00 |
VS Prepaid expenses | 1 023.00 | 1 023.00 | | 1 023.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 236.00 | 7 236.00 | | 7 236.00 |
VW VAT | 1 000.00 | 1 000.00 | | 1 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 329 082.00 | 215 840.00 | 113 242.00 | 329 082.00 |
| |
| 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 | 612.00 | 586.00 | | 612.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 063.00 | 2 845.00 | | 3 063.00 |
ST Other accounts | 264.00 | 250.00 | | 264.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 612.00 | 586.00 | | 612.00 |
YY Amount of VAT collected | 1 000.00 | 1 000.00 | | 1 000.00 |
YZ Total deductible VAT on goods and services | 35.00 | 34.00 | | 35.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 327.00 | 3 095.00 | | 3 327.00 |
