| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 80.00 | | 80.00 | 80.00 |
BT Goods | 1 452 647.00 | | 1 452 647.00 | 1 452 647.00 |
BZ Other receivables | 31 119.00 | | 31 119.00 | 31 119.00 |
CF Cash and cash equivalents | 140 037.00 | | 140 037.00 | 140 037.00 |
CJ TOTAL (II) | 1 623 803.00 | | 1 623 803.00 | 1 623 803.00 |
CO Grand total (0 to V) | 1 623 883.00 | | 1 623 883.00 | 1 623 883.00 |
CU Other investments | 80.00 | | 80.00 | 80.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 4 879.00 | 4 879.00 | | 4 879.00 |
DH Retained earnings | -18 965.00 | -24 620.00 | | -18 965.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -42 731.00 | 5 655.00 | | -42 731.00 |
DL TOTAL (I) | -51 316.00 | -8 586.00 | | -51 316.00 |
DU Loans and Debts from Credit Institutions (3) | 692 697.00 | 575 584.00 | | 692 697.00 |
DV Miscellaneous Loans and Financial Debts (4) | 820 544.00 | 792 044.00 | | 820 544.00 |
DX Trade payables and related accounts | 6 958.00 | 6 934.00 | | 6 958.00 |
DY Tax and social security liabilities | | 138 102.00 | | |
EA Other liabilities | 155 000.00 | 155 000.00 | | 155 000.00 |
EC TOTAL (IV) | 1 675 199.00 | 1 667 664.00 | | 1 675 199.00 |
EE Grand total (I to V) | 1 623 883.00 | 1 659 078.00 | | 1 623 883.00 |
EG Accrued income and payables due within one year | 1 063 804.00 | 1 146 872.00 | | 1 063 804.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | 106 467.00 | | 106 467.00 | 106 467.00 |
FJ Net sales | 106 467.00 | | 106 467.00 | 106 467.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 21 508.00 | |
FR Total operating income (I) | | | 127 976.00 | |
FS Purchases of goods (including customs duties) | | | 296 238.00 | |
FT Inventory change (goods) | | | -189 336.00 | |
FW Other purchases and external expenses | | | 29 886.00 | |
FX Taxes, duties, and similar payments | | | 33 455.00 | |
GF Total Operating Expenses (II) | | | 170 243.00 | |
GG - OPERATING RESULT (I - II) | | | -42 268.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 465.00 | |
GU Total financial expenses (VI) | | | 465.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -463.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -42 731.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 21 508.00 | | | 21 508.00 |
HL TOTAL REVENUE (I + III + V + VII) | 127 977.00 | 762 142.00 | | 127 977.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 170 708.00 | 756 487.00 | | 170 708.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -42 731.00 | 5 655.00 | | -42 731.00 |
| |
| 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 | 80.00 | | | 80.00 |
I3 DECREASES Total Financial Fixed Assets | | | 80.00 | |
I4 DECREASES Grand Total | | | 80.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 80.00 | | | 80.00 |
| |
| 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 | 47 750.00 | 47 750.00 | | 47 750.00 |
8B Suppliers and Related Accounts | 6 958.00 | 6 958.00 | | 6 958.00 |
8K Other liabilities (including liabilities related to repo transactions) | 155 000.00 | 155 000.00 | | 155 000.00 |
VB VAT | 7 508.00 | | | 7 508.00 |
VH Loans with a maturity of more than one year at origin | 692 697.00 | 81 302.00 | 350 401.00 | 692 697.00 |
VI Group and Associates | 772 794.00 | 772 794.00 | | 772 794.00 |
VJ Loans taken out during the year | 180 000.00 | | | 180 000.00 |
VK Loans repaid during the year | 62 887.00 | | | 62 887.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 23 611.00 | | | 23 611.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 119.00 | 31 119.00 | | 31 119.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 675 199.00 | 1 063 804.00 | 350 401.00 | 1 675 199.00 |
| |
| 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 | 32 989.00 | 6 141.00 | | 32 989.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 13 025.00 | 12 939.00 | | 13 025.00 |
ST Other accounts | 1 326.00 | 661.00 | | 1 326.00 |
XQ Rental, rental and co-ownership charges | 15 535.00 | | | 15 535.00 |
YW Business tax | 466.00 | 575.00 | | 466.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 33 455.00 | 6 716.00 | | 33 455.00 |
YY Amount of VAT collected | 29 095.00 | 155 189.00 | | 29 095.00 |
YZ Total deductible VAT on goods and services | 50 998.00 | 81 441.00 | | 50 998.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 29 886.00 | 13 601.00 | | 29 886.00 |
