| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 24 290.00 | | 24 290.00 | 24 290.00 |
BZ Other receivables | 373 943.00 | | 373 943.00 | 373 943.00 |
CF Cash and cash equivalents | 7 241.00 | | 7 241.00 | 7 241.00 |
CJ TOTAL (II) | 381 184.00 | | 381 184.00 | 381 184.00 |
CO Grand total (0 to V) | 405 474.00 | | 405 474.00 | 405 474.00 |
CU Other investments | 24 290.00 | | 24 290.00 | 24 290.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -6 972.00 | | | -6 972.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 59 078.00 | | | 59 078.00 |
DL TOTAL (I) | 53 106.00 | | | 53 106.00 |
DV Miscellaneous Loans and Financial Debts (4) | 340 772.00 | | | 340 772.00 |
DY Tax and social security liabilities | 11 596.00 | | | 11 596.00 |
EC TOTAL (IV) | 352 368.00 | | | 352 368.00 |
EE Grand total (I to V) | 405 474.00 | | | 405 474.00 |
EG Accrued income and payables due within one year | 352 368.00 | | | 352 368.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 30 000.00 | | 30 000.00 | 30 000.00 |
FJ Net sales | 30 000.00 | | 30 000.00 | 30 000.00 |
FR Total operating income (I) | | | 30 000.00 | |
FW Other purchases and external expenses | | | 207.00 | |
GF Total Operating Expenses (II) | | | 207.00 | |
GG - OPERATING RESULT (I - II) | | | 29 793.00 | |
GH Attributed profit or transferred loss (III) | | | 35 047.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 64 840.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 763.00 | | | 5 763.00 |
HL TOTAL REVENUE (I + III + V + VII) | 65 048.00 | | | 65 048.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 970.00 | | | 5 970.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 59 078.00 | | | 59 078.00 |
| |
| 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 | 24 290.00 | | | 24 290.00 |
I3 DECREASES Total Financial Fixed Assets | | | 24 290.00 | |
I4 DECREASES Grand Total | | | 24 290.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 24 290.00 | | | 24 290.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 5 763.00 | 5 763.00 | | 5 763.00 |
VC Group and associates | 373 943.00 | | | 373 943.00 |
VI Group and Associates | 340 772.00 | 340 772.00 | | 340 772.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 373 943.00 | 373 943.00 | | 373 943.00 |
VW VAT | 5 833.00 | 5 833.00 | | 5 833.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 352 368.00 | 352 368.00 | | 352 368.00 |
| |
| 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) | 43.00 | | | 43.00 |
ST Other accounts | 164.00 | | | 164.00 |
YY Amount of VAT collected | 6 000.00 | | | 6 000.00 |
YZ Total deductible VAT on goods and services | 3.00 | | | 3.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 207.00 | | | 207.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
