| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 727 000.00 | | 727 000.00 | 727 000.00 |
BZ Other receivables | 160 000.00 | | 160 000.00 | 160 000.00 |
CF Cash and cash equivalents | 508 767.00 | | 508 767.00 | 508 767.00 |
CJ TOTAL (II) | 1 395 767.00 | | 1 395 767.00 | 1 395 767.00 |
CO Grand total (0 to V) | 1 395 767.00 | | 1 395 767.00 | 1 395 767.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 751.00 | | | 21 751.00 |
DL TOTAL (I) | 22 751.00 | | | 22 751.00 |
DQ Provisions for Expenses | 1 277 142.00 | | | 1 277 142.00 |
DR TOTAL (IV) | 1 277 142.00 | | | 1 277 142.00 |
DX Trade payables and related accounts | 85 000.00 | | | 85 000.00 |
DY Tax and social security liabilities | 10 874.00 | | | 10 874.00 |
EC TOTAL (IV) | 95 874.00 | | | 95 874.00 |
EE Grand total (I to V) | 1 395 767.00 | | | 1 395 767.00 |
EG Accrued income and payables due within one year | 95 874.00 | | | 95 874.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 1 425 000.00 | 1 425 000.00 | |
FJ Net sales | | 1 425 000.00 | 1 425 000.00 | |
FR Total operating income (I) | | | 1 425 000.00 | |
FW Other purchases and external expenses | | | 115 234.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 1 277 142.00 | |
GF Total Operating Expenses (II) | | | 1 392 376.00 | |
GG - OPERATING RESULT (I - II) | | | 32 625.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 625.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 10 874.00 | | | 10 874.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 425 000.00 | | | 1 425 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 403 250.00 | | | 1 403 250.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 751.00 | | | 21 751.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 1 277 142.00 | | |
7C Grand total | | 1 277 142.00 | | |
UE of which provisions and reversals: - Operating | | 1 277 142.00 | | |
| |
| 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 | 85 000.00 | 85 000.00 | | 85 000.00 |
8E Income Taxes | 10 874.00 | 10 874.00 | | 10 874.00 |
UX Other trade receivables | 727 000.00 | | | 727 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 160 000.00 | | | 160 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 887 000.00 | 887 000.00 | | 887 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 95 874.00 | 95 874.00 | | 95 874.00 |
| |
| 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) | 115 000.00 | | | 115 000.00 |
ST Other accounts | 234.00 | | | 234.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 115 234.00 | | | 115 234.00 |
