| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BL Raw materials, supplies | 32 838.00 | | 32 838.00 | 32 838.00 |
BZ Other receivables | 845.00 | | 845.00 | 845.00 |
CD Marketable securities | 39 224.00 | | 39 224.00 | 39 224.00 |
CF Cash and cash equivalents | 791.00 | | 791.00 | 791.00 |
CJ TOTAL (II) | 73 697.00 | | 73 697.00 | 73 697.00 |
CO Grand total (0 to V) | 73 697.00 | | 73 697.00 | 73 697.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 16 000.00 | 16 000.00 | | 16 000.00 |
DG Other reserves | 18 406.00 | 20 951.00 | | 18 406.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 766.00 | -2 545.00 | | -2 766.00 |
DL TOTAL (I) | 71 641.00 | 74 406.00 | | 71 641.00 |
DU Loans and Debts from Credit Institutions (3) | | 179.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 264.00 | 264.00 | | 264.00 |
DX Trade payables and related accounts | 1 672.00 | 600.00 | | 1 672.00 |
EA Other liabilities | 121.00 | 121.00 | | 121.00 |
EC TOTAL (IV) | 2 056.00 | 1 164.00 | | 2 056.00 |
EE Grand total (I to V) | 73 697.00 | 75 570.00 | | 73 697.00 |
EG Accrued income and payables due within one year | 2 056.00 | 1 164.00 | | 2 056.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 179.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 811.00 | |
FX Taxes, duties, and similar payments | | | 930.00 | |
GF Total Operating Expenses (II) | | | 2 741.00 | |
GG - OPERATING RESULT (I - II) | | | -2 741.00 | |
GL Other interest and similar income | | | 28.00 | |
GP Total financial income (V) | | | 28.00 | |
GR Interest and similar expenses | | | 53.00 | |
GU Total financial expenses (VI) | | | 53.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -24.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 766.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 28.00 | 360.00 | | 28.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 794.00 | 2 904.00 | | 2 794.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 766.00 | -2 545.00 | | -2 766.00 |
| |
| 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 | 1 672.00 | 1 672.00 | | 1 672.00 |
8K Other liabilities (including liabilities related to repo transactions) | 121.00 | 121.00 | | 121.00 |
VB VAT | 845.00 | | | 845.00 |
VI Group and Associates | 264.00 | 264.00 | | 264.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 845.00 | 845.00 | | 845.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 056.00 | 2 056.00 | | 2 056.00 |
| |
| 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 | 497.00 | 119.00 | | 497.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 618.00 | 2 001.00 | | 1 618.00 |
ST Other accounts | 194.00 | 201.00 | | 194.00 |
YW Business tax | 433.00 | 428.00 | | 433.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 930.00 | 547.00 | | 930.00 |
YZ Total deductible VAT on goods and services | 316.00 | | | 316.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 811.00 | 2 202.00 | | 1 811.00 |
