| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 1 489.00 | | 1 489.00 | 1 489.00 |
BZ Other receivables | 15 132.00 | | 15 132.00 | 15 132.00 |
CF Cash and cash equivalents | 2 061.00 | | 2 061.00 | 2 061.00 |
CJ TOTAL (II) | 18 682.00 | | 18 682.00 | 18 682.00 |
CO Grand total (0 to V) | 18 682.00 | | 18 682.00 | 18 682.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | 60 000.00 | | 60 000.00 |
DD Legal reserve (1) | 6 000.00 | 6 000.00 | | 6 000.00 |
DH Retained earnings | -253 767.00 | -263 206.00 | | -253 767.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -24 368.00 | 9 439.00 | | -24 368.00 |
DL TOTAL (I) | -212 135.00 | -187 767.00 | | -212 135.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 764.00 | 13 764.00 | | 13 764.00 |
DX Trade payables and related accounts | 206 878.00 | 203 799.00 | | 206 878.00 |
DY Tax and social security liabilities | 2 580.00 | 2 580.00 | | 2 580.00 |
EA Other liabilities | 7 596.00 | 7 596.00 | | 7 596.00 |
EC TOTAL (IV) | 230 817.00 | 227 738.00 | | 230 817.00 |
EE Grand total (I to V) | 18 682.00 | 39 971.00 | | 18 682.00 |
EG Accrued income and payables due within one year | 217 053.00 | 213 974.00 | | 217 053.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 24 693.00 | |
FX Taxes, duties, and similar payments | | | 145.00 | |
GF Total Operating Expenses (II) | | | 24 838.00 | |
GG - OPERATING RESULT (I - II) | | | -24 838.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -24 838.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 470.00 | 10 920.00 | | 470.00 |
HD Total exceptional income (VII) | 470.00 | 10 920.00 | | 470.00 |
HE Exceptional expenses on management operations | | 86.00 | | |
HH Total exceptional expenses (VIII) | | 86.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 470.00 | 10 834.00 | | 470.00 |
HL TOTAL REVENUE (I + III + V + VII) | 470.00 | 10 920.00 | | 470.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 838.00 | 1 481.00 | | 24 838.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -24 368.00 | 9 439.00 | | -24 368.00 |
| |
| 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 | 206 878.00 | 206 878.00 | | 206 878.00 |
8D Social Security and Other Social Organizations | 1 195.00 | 1 195.00 | | 1 195.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 596.00 | 7 596.00 | | 7 596.00 |
UX Other trade receivables | 1 489.00 | | | 1 489.00 |
VB VAT | 9 932.00 | | | 9 932.00 |
VI Group and Associates | 13 764.00 | | | 13 764.00 |
VM Income taxes | 5 200.00 | | | 5 200.00 |
VQ Other Taxes, Duties, and Similar Debts | 585.00 | 585.00 | | 585.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 621.00 | 16 621.00 | | 16 621.00 |
VW VAT | 800.00 | 800.00 | | 800.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 230 817.00 | 217 053.00 | | 230 817.00 |
| |
| 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) | 24 383.00 | 1 018.00 | | 24 383.00 |
ST Other accounts | 310.00 | 241.00 | | 310.00 |
YW Business tax | 145.00 | 136.00 | | 145.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 145.00 | 136.00 | | 145.00 |
YZ Total deductible VAT on goods and services | 4 826.00 | 192.00 | | 4 826.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 24 693.00 | 1 259.00 | | 24 693.00 |
