| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 38 193.00 | | 38 193.00 | 38 193.00 |
BZ Other receivables | 400.00 | | 400.00 | 400.00 |
CF Cash and cash equivalents | 38 881.00 | | 38 881.00 | 38 881.00 |
CJ TOTAL (II) | 39 281.00 | | 39 281.00 | 39 281.00 |
CO Grand total (0 to V) | 77 474.00 | | 77 474.00 | 77 474.00 |
CU Other investments | 38 193.00 | | 38 193.00 | 38 193.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 75 000.00 | | | 75 000.00 |
DD Legal reserve (1) | 7 622.00 | | | 7 622.00 |
DF Regulated reserves (1) | 1 225.00 | | | 1 225.00 |
DG Other reserves | 27 984.00 | | | 27 984.00 |
DH Retained earnings | -67 257.00 | | | -67 257.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 058.00 | | | 16 058.00 |
DL TOTAL (I) | 60 632.00 | | | 60 632.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 192.00 | | | 10 192.00 |
DX Trade payables and related accounts | 2 400.00 | | | 2 400.00 |
DY Tax and social security liabilities | 3 218.00 | | | 3 218.00 |
EA Other liabilities | 1 032.00 | | | 1 032.00 |
EC TOTAL (IV) | 16 842.00 | | | 16 842.00 |
EE Grand total (I to V) | 77 474.00 | | | 77 474.00 |
EG Accrued income and payables due within one year | 16 842.00 | | | 16 842.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 27 230.00 | | 27 230.00 | 27 230.00 |
FJ Net sales | 27 230.00 | | 27 230.00 | 27 230.00 |
FR Total operating income (I) | | | 27 230.00 | |
FW Other purchases and external expenses | | | 9 527.00 | |
FX Taxes, duties, and similar payments | | | 613.00 | |
GF Total Operating Expenses (II) | | | 10 140.00 | |
GG - OPERATING RESULT (I - II) | | | 17 090.00 | |
GI Supported loss or transferred profit (IV) | | | 1 032.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 058.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 27 230.00 | | | 27 230.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 172.00 | | | 11 172.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 058.00 | | | 16 058.00 |
| |
| 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 | 38 193.00 | | | 38 193.00 |
I3 DECREASES Total Financial Fixed Assets | | | 38 193.00 | |
I4 DECREASES Grand Total | | | 38 193.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 38 193.00 | | | 38 193.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 192.00 | 192.00 | | 192.00 |
8B Suppliers and Related Accounts | 2 400.00 | 2 400.00 | | 2 400.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 032.00 | 1 032.00 | | 1 032.00 |
VB VAT | 400.00 | | | 400.00 |
VI Group and Associates | 10 000.00 | 10 000.00 | | 10 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 400.00 | 400.00 | | 400.00 |
VW VAT | 3 218.00 | 3 218.00 | | 3 218.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 842.00 | 16 842.00 | | 16 842.00 |
| |
| 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 | 45.00 | | | 45.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 840.00 | | | 2 840.00 |
ST Other accounts | 687.00 | | | 687.00 |
YU External personnel | 6 000.00 | | | 6 000.00 |
YW Business tax | 568.00 | | | 568.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 613.00 | | | 613.00 |
YY Amount of VAT collected | 5 446.00 | | | 5 446.00 |
YZ Total deductible VAT on goods and services | 1 768.00 | | | 1 768.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 9 527.00 | | | 9 527.00 |
