| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 12 500.00 | | 12 500.00 | 12 500.00 |
BJ TOTAL (I) | 12 500.00 | | 12 500.00 | 12 500.00 |
BT Goods | 51 000.00 | 11 630.00 | 39 370.00 | 51 000.00 |
BZ Other receivables | 38 739.00 | | 38 739.00 | 38 739.00 |
CF Cash and cash equivalents | 1 479.00 | | 1 479.00 | 1 479.00 |
CJ TOTAL (II) | 91 219.00 | 11 630.00 | 79 589.00 | 91 219.00 |
CO Grand total (0 to V) | 103 719.00 | 11 630.00 | 92 089.00 | 103 719.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DH Retained earnings | -264 370.00 | | | -264 370.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 77 204.00 | | | 77 204.00 |
DL TOTAL (I) | -179 167.00 | | | -179 167.00 |
DV Miscellaneous Loans and Financial Debts (4) | 99 950.00 | | | 99 950.00 |
DX Trade payables and related accounts | 27 662.00 | | | 27 662.00 |
DY Tax and social security liabilities | 6 368.00 | | | 6 368.00 |
EA Other liabilities | 137 275.00 | | | 137 275.00 |
EC TOTAL (IV) | 271 255.00 | | | 271 255.00 |
EE Grand total (I to V) | 92 089.00 | | | 92 089.00 |
EG Accrued income and payables due within one year | 271 255.00 | | | 271 255.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 10 008.00 | | 10 008.00 | 10 008.00 |
FG Production sold - services | 954.00 | | 954.00 | 954.00 |
FJ Net sales | 10 961.00 | | 10 961.00 | 10 961.00 |
FR Total operating income (I) | | | 10 962.00 | |
FS Purchases of goods (including customs duties) | | | -179.00 | |
FT Inventory change (goods) | | | 9 391.00 | |
FW Other purchases and external expenses | | | 2 710.00 | |
FX Taxes, duties, and similar payments | | | 356.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 120.00 | |
GF Total Operating Expenses (II) | | | 12 399.00 | |
GG - OPERATING RESULT (I - II) | | | -1 437.00 | |
GR Interest and similar expenses | | | 3 031.00 | |
GU Total financial expenses (VI) | | | 3 031.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 031.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 468.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 81 672.00 | | | 81 672.00 |
HD Total exceptional income (VII) | 81 672.00 | | | 81 672.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 81 672.00 | | | 81 672.00 |
HL TOTAL REVENUE (I + III + V + VII) | 92 634.00 | | | 92 634.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 430.00 | | | 15 430.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 77 204.00 | | | 77 204.00 |
| |
| 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 | 12 500.00 | | | 12 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 500.00 | |
I4 DECREASES Grand Total | | | 12 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 500.00 | | | 12 500.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 11 510.00 | 120.00 | | 11 510.00 |
7B Total provisions for depreciation | 11 510.00 | 120.00 | | 11 510.00 |
7C Grand total | 11 510.00 | 120.00 | | 11 510.00 |
| |
| 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 | 27 662.00 | 27 662.00 | | 27 662.00 |
8K Other liabilities (including liabilities related to repo transactions) | 137 275.00 | 137 275.00 | | 137 275.00 |
UT Other financial assets | 12 500.00 | | | 12 500.00 |
VB VAT | 37 084.00 | | | 37 084.00 |
VC Group and associates | 460.00 | | | 460.00 |
VI Group and Associates | 99 950.00 | 99 950.00 | | 99 950.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 196.00 | | | 1 196.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 51 239.00 | 38 739.00 | 12 500.00 | 51 239.00 |
VW VAT | 6 368.00 | 6 368.00 | | 6 368.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 271 255.00 | 271 255.00 | | 271 255.00 |
| |
| 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) | 2 178.00 | | | 2 178.00 |
ST Other accounts | 352.00 | | | 352.00 |
XQ Rental, rental and co-ownership charges | 180.00 | | | 180.00 |
YW Business tax | 356.00 | | | 356.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 356.00 | | | 356.00 |
YY Amount of VAT collected | 1 514.00 | | | 1 514.00 |
YZ Total deductible VAT on goods and services | 20 371.00 | | | 20 371.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 710.00 | | | 2 710.00 |
