| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 500.00 | | 2 500.00 | 2 500.00 |
AT Other tangible assets | 950.00 | 950.00 | | 950.00 |
BJ TOTAL (I) | 105 450.00 | 950.00 | 104 500.00 | 105 450.00 |
BZ Other receivables | 100 134.00 | | 100 134.00 | 100 134.00 |
CF Cash and cash equivalents | 251.00 | | 251.00 | 251.00 |
CJ TOTAL (II) | 100 385.00 | | 100 385.00 | 100 385.00 |
CO Grand total (0 to V) | 205 835.00 | 950.00 | 204 885.00 | 205 835.00 |
CU Other investments | 102 000.00 | | 102 000.00 | 102 000.00 |
| |
| 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 |
DH Retained earnings | 83 657.00 | | | 83 657.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -349.00 | | | -349.00 |
DL TOTAL (I) | 91 694.00 | | | 91 694.00 |
DV Miscellaneous Loans and Financial Debts (4) | 112 721.00 | | | 112 721.00 |
DX Trade payables and related accounts | 396.00 | | | 396.00 |
DY Tax and social security liabilities | 74.00 | | | 74.00 |
EC TOTAL (IV) | 113 192.00 | | | 113 192.00 |
EE Grand total (I to V) | 204 885.00 | | | 204 885.00 |
EG Accrued income and payables due within one year | 113 192.00 | | | 113 192.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 275.00 | 3 055.00 | 5 330.00 | 2 275.00 |
FJ Net sales | 2 275.00 | 3 055.00 | 5 330.00 | 2 275.00 |
FR Total operating income (I) | | | 5 330.00 | |
FS Purchases of goods (including customs duties) | | | 4 905.00 | |
FW Other purchases and external expenses | | | 1 997.00 | |
FX Taxes, duties, and similar payments | | | 102.00 | |
FY Salaries and Wages | | | 650.00 | |
FZ Social Security Contributions | | | 357.00 | |
GF Total Operating Expenses (II) | | | 8 011.00 | |
GG - OPERATING RESULT (I - II) | | | -2 681.00 | |
GK Income from other securities and fixed asset receivables | | | 2 333.00 | |
GP Total financial income (V) | | | 2 333.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 333.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -349.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 663.00 | | | 7 663.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 011.00 | | | 8 011.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -349.00 | | | -349.00 |
| |
| 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 | 105 450.00 | | | 105 450.00 |
I3 DECREASES Total Financial Fixed Assets | | | 102 000.00 | |
I4 DECREASES Grand Total | | | 105 450.00 | |
IO DECREASES Total including other intangible assets | | | 2 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 950.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 500.00 | | | 2 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 950.00 | | | 950.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 102 000.00 | | | 102 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 950.00 | | | 950.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 950.00 | | | 950.00 |
| |
| 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 | 396.00 | 396.00 | | 396.00 |
8C Staff and Related Accounts | 45.00 | 45.00 | | 45.00 |
8D Social Security and Other Social Organizations | 20.00 | 20.00 | | 20.00 |
VB VAT | 2 128.00 | | | 2 128.00 |
VI Group and Associates | 112 721.00 | 112 721.00 | | 112 721.00 |
VM Income taxes | 195.00 | | | 195.00 |
VQ Other Taxes, Duties, and Similar Debts | 9.00 | 9.00 | | 9.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 97 811.00 | | | 97 811.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 100 134.00 | 100 134.00 | | 100 134.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 113 192.00 | 113 192.00 | | 113 192.00 |
| |
| 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 | 4.00 | | | 4.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 43.00 | | | 43.00 |
ST Other accounts | 1 955.00 | | | 1 955.00 |
YW Business tax | 98.00 | | | 98.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 102.00 | | | 102.00 |
YY Amount of VAT collected | 455.00 | | | 455.00 |
YZ Total deductible VAT on goods and services | 631.00 | | | 631.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 997.00 | | | 1 997.00 |
