| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BL Raw materials, supplies | 532 008.00 | | 532 008.00 | 532 008.00 |
BX Customers and related accounts | 2 115.00 | | 2 115.00 | 2 115.00 |
BZ Other receivables | 3 627.00 | | 3 627.00 | 3 627.00 |
CF Cash and cash equivalents | 224.00 | | 224.00 | 224.00 |
CJ TOTAL (II) | 537 974.00 | | 537 974.00 | 537 974.00 |
CO Grand total (0 to V) | 537 974.00 | | 537 974.00 | 537 974.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 247 500.00 | 247 500.00 | | 247 500.00 |
DD Legal reserve (1) | 3 668.00 | 3 668.00 | | 3 668.00 |
DF Regulated reserves (1) | 4 041.00 | 4 041.00 | | 4 041.00 |
DH Retained earnings | -8 455.00 | -1 081.00 | | -8 455.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 505.00 | -7 374.00 | | -2 505.00 |
DL TOTAL (I) | 244 249.00 | 246 754.00 | | 244 249.00 |
DV Miscellaneous Loans and Financial Debts (4) | 292 560.00 | 292 601.00 | | 292 560.00 |
DY Tax and social security liabilities | 352.00 | 352.00 | | 352.00 |
EA Other liabilities | 812.00 | | | 812.00 |
EC TOTAL (IV) | 293 725.00 | 292 954.00 | | 293 725.00 |
EE Grand total (I to V) | 537 974.00 | 539 708.00 | | 537 974.00 |
EG Accrued income and payables due within one year | 293 725.00 | 292 954.00 | | 293 725.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 762.00 | | 762.00 | 762.00 |
FJ Net sales | 762.00 | | 762.00 | 762.00 |
FR Total operating income (I) | | | 762.00 | |
FW Other purchases and external expenses | | | 1 722.00 | |
FX Taxes, duties, and similar payments | | | 600.00 | |
FZ Social Security Contributions | | | 945.00 | |
GF Total Operating Expenses (II) | | | 3 267.00 | |
GG - OPERATING RESULT (I - II) | | | -2 505.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 505.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 945.00 | 688.00 | | 945.00 |
HL TOTAL REVENUE (I + III + V + VII) | 762.00 | 762.00 | | 762.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 267.00 | 8 137.00 | | 3 267.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 505.00 | -7 374.00 | | -2 505.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 812.00 | 812.00 | | 812.00 |
UX Other trade receivables | 2 115.00 | | | 2 115.00 |
VB VAT | 3 627.00 | | | 3 627.00 |
VI Group and Associates | 292 560.00 | 292 560.00 | | 292 560.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 742.00 | 5 742.00 | | 5 742.00 |
VW VAT | 352.00 | 352.00 | | 352.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 293 725.00 | 293 725.00 | | 293 725.00 |
| |
| 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 | 428.00 | 295.00 | | 428.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 490.00 | 6 526.00 | | 490.00 |
ST Other accounts | 1 232.00 | 457.00 | | 1 232.00 |
YW Business tax | 172.00 | 171.00 | | 172.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 600.00 | 466.00 | | 600.00 |
YY Amount of VAT collected | 152.00 | | | 152.00 |
YZ Total deductible VAT on goods and services | 98.00 | | | 98.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 722.00 | 6 983.00 | | 1 722.00 |
ZR Subsidiaries and equity interests | 6.00 | | | 6.00 |
