| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 19 233.00 | | 19 233.00 | 19 233.00 |
BZ Other receivables | 292 976.00 | | 292 976.00 | 292 976.00 |
CH Prepaid expenses | 2 625.00 | | 2 625.00 | 2 625.00 |
CJ TOTAL (II) | 295 601.00 | | 295 601.00 | 295 601.00 |
CO Grand total (0 to V) | 314 834.00 | | 314 834.00 | 314 834.00 |
CU Other investments | 19 233.00 | | 19 233.00 | 19 233.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 19 233.00 | 19 233.00 | | 19 233.00 |
DD Legal reserve (1) | 1 923.00 | 1 923.00 | | 1 923.00 |
DH Retained earnings | 83 204.00 | 82 528.00 | | 83 204.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 237.00 | 676.00 | | 237.00 |
DL TOTAL (I) | 104 597.00 | 104 360.00 | | 104 597.00 |
DU Loans and Debts from Credit Institutions (3) | 11 863.00 | 3 964.00 | | 11 863.00 |
DV Miscellaneous Loans and Financial Debts (4) | 186 945.00 | 134 945.00 | | 186 945.00 |
DX Trade payables and related accounts | 955.00 | | | 955.00 |
DY Tax and social security liabilities | 10 473.00 | 13 007.00 | | 10 473.00 |
EC TOTAL (IV) | 210 237.00 | 151 916.00 | | 210 237.00 |
EE Grand total (I to V) | 314 834.00 | 256 276.00 | | 314 834.00 |
EG Accrued income and payables due within one year | 210 237.00 | 151 916.00 | | 210 237.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 11 601.00 | 3 861.00 | | 11 601.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 400.00 | | 6 400.00 | 6 400.00 |
FJ Net sales | 6 400.00 | | 6 400.00 | 6 400.00 |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 6 406.00 | |
FW Other purchases and external expenses | | | 4 313.00 | |
FX Taxes, duties, and similar payments | | | 498.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 4 811.00 | |
GG - OPERATING RESULT (I - II) | | | 1 595.00 | |
GR Interest and similar expenses | | | 1 748.00 | |
GU Total financial expenses (VI) | | | 1 748.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 748.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -153.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -390.00 | -336.00 | | -390.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 406.00 | 10 078.00 | | 6 406.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 169.00 | 9 402.00 | | 6 169.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 237.00 | 676.00 | | 237.00 |
| |
| 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 | 19 233.00 | | | 19 233.00 |
I3 DECREASES Total Financial Fixed Assets | | | 19 233.00 | |
I4 DECREASES Grand Total | | | 19 233.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 233.00 | | | 19 233.00 |
| |
| 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 | 955.00 | 955.00 | | 955.00 |
8D Social Security and Other Social Organizations | 245.00 | 245.00 | | 245.00 |
VB VAT | 862.00 | | | 862.00 |
VC Group and associates | 291 724.00 | | | 291 724.00 |
VG Loans with a maturity of up to one year at origin | 11 863.00 | 11 863.00 | | 11 863.00 |
VI Group and Associates | 186 945.00 | 186 945.00 | | 186 945.00 |
VM Income taxes | 390.00 | | | 390.00 |
VS Prepaid expenses | 2 625.00 | | | 2 625.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 295 601.00 | 295 601.00 | | 295 601.00 |
VW VAT | 10 228.00 | 10 228.00 | | 10 228.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 210 237.00 | 210 237.00 | | 210 237.00 |
| |
| 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) | 796.00 | 1 295.00 | | 796.00 |
ST Other accounts | 3 517.00 | 7 608.00 | | 3 517.00 |
YW Business tax | 498.00 | 501.00 | | 498.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 498.00 | 501.00 | | 498.00 |
YY Amount of VAT collected | 1 280.00 | 2 015.00 | | 1 280.00 |
YZ Total deductible VAT on goods and services | 862.00 | 1 781.00 | | 862.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 313.00 | 8 904.00 | | 4 313.00 |
