| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 26 436.00 | | 26 436.00 | 26 436.00 |
BX Customers and related accounts | 43 570.00 | | 43 570.00 | 43 570.00 |
BZ Other receivables | 95 652.00 | | 95 652.00 | 95 652.00 |
CF Cash and cash equivalents | 5 945.00 | | 5 945.00 | 5 945.00 |
CJ TOTAL (II) | 145 167.00 | | 145 167.00 | 145 167.00 |
CO Grand total (0 to V) | 171 603.00 | | 171 603.00 | 171 603.00 |
CU Other investments | 26 436.00 | | 26 436.00 | 26 436.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 35 233.00 | | | 35 233.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -24 015.00 | | | -24 015.00 |
DL TOTAL (I) | 12 318.00 | | | 12 318.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 403.00 | | | 23 403.00 |
DX Trade payables and related accounts | 1 980.00 | | | 1 980.00 |
DY Tax and social security liabilities | 17 777.00 | | | 17 777.00 |
EA Other liabilities | 116 124.00 | | | 116 124.00 |
EC TOTAL (IV) | 159 285.00 | | | 159 285.00 |
EE Grand total (I to V) | 171 603.00 | | | 171 603.00 |
EG Accrued income and payables due within one year | 159 285.00 | | | 159 285.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 139 026.00 | | 139 026.00 | 139 026.00 |
FJ Net sales | 139 026.00 | | 139 026.00 | 139 026.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 700.00 | |
FQ Other income | | | 3 482.00 | |
FR Total operating income (I) | | | 145 207.00 | |
FW Other purchases and external expenses | | | 1 427.00 | |
FX Taxes, duties, and similar payments | | | 13 347.00 | |
FY Salaries and Wages | | | 88 000.00 | |
FZ Social Security Contributions | | | 33 780.00 | |
GF Total Operating Expenses (II) | | | 136 554.00 | |
GG - OPERATING RESULT (I - II) | | | 8 653.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 120.00 | |
GP Total financial income (V) | | | 1 120.00 | |
GR Interest and similar expenses | | | 33 788.00 | |
GU Total financial expenses (VI) | | | 33 788.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -32 668.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -24 015.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 700.00 | | | 2 700.00 |
A2 TOTAL ASSETS | 33 780.00 | | | 33 780.00 |
HL TOTAL REVENUE (I + III + V + VII) | 146 327.00 | | | 146 327.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 170 342.00 | | | 170 342.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -24 015.00 | | | -24 015.00 |
| |
| 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 | 25 438.00 | | 998.00 | 25 438.00 |
I3 DECREASES Total Financial Fixed Assets | | | 26 436.00 | |
I4 DECREASES Grand Total | | | 26 436.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 25 438.00 | | 998.00 | 25 438.00 |
| |
| 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 | 1 980.00 | 1 980.00 | | 1 980.00 |
8D Social Security and Other Social Organizations | 6 676.00 | 6 676.00 | | 6 676.00 |
8K Other liabilities (including liabilities related to repo transactions) | 116 124.00 | 116 124.00 | | 116 124.00 |
UX Other trade receivables | 43 570.00 | | | 43 570.00 |
VB VAT | 330.00 | | | 330.00 |
VI Group and Associates | 23 403.00 | 23 403.00 | | 23 403.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 95 323.00 | | | 95 323.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 139 222.00 | 139 222.00 | | 139 222.00 |
VW VAT | 11 101.00 | 11 101.00 | | 11 101.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 159 285.00 | 159 285.00 | | 159 285.00 |
| |
| 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 | 12 730.00 | | | 12 730.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 198.00 | | | 1 198.00 |
ST Other accounts | 230.00 | | | 230.00 |
YW Business tax | 617.00 | | | 617.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 13 347.00 | | | 13 347.00 |
YY Amount of VAT collected | 27 805.00 | | | 27 805.00 |
YZ Total deductible VAT on goods and services | 333.00 | | | 333.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 427.00 | | | 1 427.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
