| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 155 184.00 | | 155 184.00 | 155 184.00 |
CF Cash and cash equivalents | 25 575.00 | | 25 575.00 | 25 575.00 |
CJ TOTAL (II) | 180 759.00 | | 180 759.00 | 180 759.00 |
CO Grand total (0 to V) | 180 759.00 | | 180 759.00 | 180 759.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DH Retained earnings | -3 274.00 | -3 012.00 | | -3 274.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 968.00 | -261.00 | | 2 968.00 |
DL TOTAL (I) | 29 694.00 | 26 725.00 | | 29 694.00 |
DV Miscellaneous Loans and Financial Debts (4) | 146 067.00 | 270 301.00 | | 146 067.00 |
DX Trade payables and related accounts | 1 020.00 | 1 390.00 | | 1 020.00 |
EA Other liabilities | 3 978.00 | | | 3 978.00 |
EC TOTAL (IV) | 151 065.00 | 271 691.00 | | 151 065.00 |
EE Grand total (I to V) | 180 759.00 | 298 417.00 | | 180 759.00 |
EG Accrued income and payables due within one year | 151 065.00 | 271 691.00 | | 151 065.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 921.00 | |
GF Total Operating Expenses (II) | | | 2 921.00 | |
GG - OPERATING RESULT (I - II) | | | -2 921.00 | |
GL Other interest and similar income | | | 964.00 | |
GN Positive exchange differences | | | 4 925.00 | |
GP Total financial income (V) | | | 5 889.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 889.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 968.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 889.00 | 2 716.00 | | 5 889.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 921.00 | 2 978.00 | | 2 921.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 968.00 | -261.00 | | 2 968.00 |
| |
| 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 | 1 020.00 | 1 020.00 | | 1 020.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 978.00 | 3 978.00 | | 3 978.00 |
VB VAT | 1 077.00 | | | 1 077.00 |
VI Group and Associates | 146 067.00 | 146 067.00 | | 146 067.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 154 107.00 | | | 154 107.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 155 184.00 | 155 184.00 | | 155 184.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 151 065.00 | 151 065.00 | | 151 065.00 |
| |
| 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) | 2 775.00 | | | 2 775.00 |
ST Other accounts | 146.00 | | | 146.00 |
YZ Total deductible VAT on goods and services | 663.00 | | | 663.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 921.00 | | | 2 921.00 |
