| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 56 833.00 | | 56 833.00 | 56 833.00 |
CF Cash and cash equivalents | 37 931.00 | | 37 931.00 | 37 931.00 |
CJ TOTAL (II) | 94 764.00 | | 94 764.00 | 94 764.00 |
CO Grand total (0 to V) | 94 764.00 | | 94 764.00 | 94 764.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 668.00 | 10 000.00 | | 6 668.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 40 399.00 | 40 399.00 | | 40 399.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -426.00 | -3 473.00 | | -426.00 |
DL TOTAL (I) | 47 640.00 | 47 925.00 | | 47 640.00 |
DP Provisions for Risks | | 40 000.00 | | |
DR TOTAL (IV) | | 40 000.00 | | |
DX Trade payables and related accounts | 38 191.00 | 40 279.00 | | 38 191.00 |
DY Tax and social security liabilities | 8 932.00 | 8 932.00 | | 8 932.00 |
EC TOTAL (IV) | 47 124.00 | 49 212.00 | | 47 124.00 |
EE Grand total (I to V) | 94 764.00 | 137 137.00 | | 94 764.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 40 000.00 | |
FR Total operating income (I) | | | 40 000.00 | |
FW Other purchases and external expenses | | | 10 400.00 | |
FX Taxes, duties, and similar payments | | | 1 878.00 | |
GF Total Operating Expenses (II) | | | 12 279.00 | |
GG - OPERATING RESULT (I - II) | | | 27 720.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 676.00 | |
GL Other interest and similar income | | | 3 152.00 | |
GP Total financial income (V) | | | 3 828.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 828.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 549.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 31 975.00 | | | 31 975.00 |
HH Total exceptional expenses (VIII) | 31 975.00 | | | 31 975.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -31 975.00 | | | -31 975.00 |
HL TOTAL REVENUE (I + III + V + VII) | 43 828.00 | 1 161.00 | | 43 828.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 254.00 | 4 634.00 | | 44 254.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -426.00 | -3 473.00 | | -426.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 40 000.00 | | 40 000.00 | 40 000.00 |
7C Grand total | 40 000.00 | | 40 000.00 | 40 000.00 |
UE of which provisions and reversals: - Operating | | | 40 000.00 | |
| |
| 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 | 38 192.00 | 38 192.00 | | 38 192.00 |
VB VAT | 12 627.00 | | | 12 627.00 |
VC Group and associates | 44 060.00 | | | 44 060.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 146.00 | | | 146.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 56 833.00 | 56 833.00 | | 56 833.00 |
VW VAT | 8 932.00 | 8 932.00 | | 8 932.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 47 124.00 | 47 124.00 | | 47 124.00 |
| |
| 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 | 1 802.00 | | | 1 802.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 842.00 | | | 9 842.00 |
ST Other accounts | 559.00 | | | 559.00 |
YW Business tax | 76.00 | | | 76.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 878.00 | | | 1 878.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 10 401.00 | | | 10 401.00 |
