| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 600.00 | | 600.00 | 600.00 |
BZ Other receivables | 353 257.00 | | 353 257.00 | 353 257.00 |
CF Cash and cash equivalents | 9 132.00 | | 9 132.00 | 9 132.00 |
CJ TOTAL (II) | 362 390.00 | | 362 390.00 | 362 390.00 |
CO Grand total (0 to V) | 362 990.00 | | 362 990.00 | 362 990.00 |
CU Other investments | 600.00 | | 600.00 | 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | 417 484.00 | | | 417 484.00 |
DH Retained earnings | -78 037.00 | | | -78 037.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 223.00 | | | 1 223.00 |
DL TOTAL (I) | 349 054.00 | | | 349 054.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 082.00 | | | 10 082.00 |
DX Trade payables and related accounts | 2 116.00 | | | 2 116.00 |
DY Tax and social security liabilities | 1 736.00 | | | 1 736.00 |
EC TOTAL (IV) | 13 935.00 | | | 13 935.00 |
EE Grand total (I to V) | 362 990.00 | | | 362 990.00 |
EG Accrued income and payables due within one year | 13 935.00 | | | 13 935.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 29 233.00 | | 29 233.00 | 29 233.00 |
FJ Net sales | 29 233.00 | | 29 233.00 | 29 233.00 |
FR Total operating income (I) | | | 29 233.00 | |
FS Purchases of goods (including customs duties) | | | 26 633.00 | |
FW Other purchases and external expenses | | | 1 225.00 | |
FX Taxes, duties, and similar payments | | | 151.00 | |
GF Total Operating Expenses (II) | | | 28 009.00 | |
GG - OPERATING RESULT (I - II) | | | 1 223.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 223.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 29 233.00 | | | 29 233.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 009.00 | | | 28 009.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 223.00 | | | 1 223.00 |
| |
| 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 | 600.00 | | | 600.00 |
I3 DECREASES Total Financial Fixed Assets | | | 600.00 | |
I4 DECREASES Grand Total | | | 600.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 600.00 | | | 600.00 |
| |
| 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 | 2 116.00 | 2 116.00 | | 2 116.00 |
VB VAT | 1 873.00 | | | 1 873.00 |
VC Group and associates | 351 384.00 | | | 351 384.00 |
VI Group and Associates | 10 082.00 | 10 082.00 | | 10 082.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 353 257.00 | 353 257.00 | | 353 257.00 |
VW VAT | 1 736.00 | 1 736.00 | | 1 736.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 935.00 | 13 935.00 | | 13 935.00 |
| |
| 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) | 856.00 | | | 856.00 |
ST Other accounts | 369.00 | | | 369.00 |
YW Business tax | 151.00 | | | 151.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 151.00 | | | 151.00 |
YY Amount of VAT collected | 5 846.00 | | | 5 846.00 |
YZ Total deductible VAT on goods and services | 4 272.00 | | | 4 272.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 225.00 | | | 1 225.00 |
