| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 25.00 | | 25.00 | 25.00 |
BX Customers and related accounts | 1 210.00 | | 1 210.00 | 1 210.00 |
BZ Other receivables | 321 525.00 | | 321 525.00 | 321 525.00 |
CF Cash and cash equivalents | 69 851.00 | | 69 851.00 | 69 851.00 |
CJ TOTAL (II) | 392 586.00 | | 392 586.00 | 392 586.00 |
CO Grand total (0 to V) | 392 611.00 | | 392 611.00 | 392 611.00 |
CU Other investments | 25.00 | | 25.00 | 25.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 800.00 | | | 37 800.00 |
DB Share, merger, contribution premiums, etc. | 331 200.00 | | | 331 200.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 819.00 | | | 9 819.00 |
DL TOTAL (I) | 378 819.00 | | | 378 819.00 |
DX Trade payables and related accounts | 8 883.00 | | | 8 883.00 |
DY Tax and social security liabilities | 4 909.00 | | | 4 909.00 |
EC TOTAL (IV) | 13 792.00 | | | 13 792.00 |
EE Grand total (I to V) | 392 611.00 | | | 392 611.00 |
EG Accrued income and payables due within one year | 13 792.00 | | | 13 792.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 158 708.00 | | 158 708.00 | 158 708.00 |
FJ Net sales | 158 708.00 | | 158 708.00 | 158 708.00 |
FR Total operating income (I) | | | 158 708.00 | |
FW Other purchases and external expenses | | | 145 190.00 | |
GF Total Operating Expenses (II) | | | 145 190.00 | |
GG - OPERATING RESULT (I - II) | | | 13 518.00 | |
GL Other interest and similar income | | | 1 210.00 | |
GP Total financial income (V) | | | 1 210.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 210.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 728.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 909.00 | | | 4 909.00 |
HL TOTAL REVENUE (I + III + V + VII) | 159 918.00 | | | 159 918.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 150 099.00 | | | 150 099.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 819.00 | | | 9 819.00 |
| |
| 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 | | | 25.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 25.00 | |
I4 DECREASES Grand Total | | | 25.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 25.00 | |
| |
| 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 | 8 883.00 | 8 883.00 | | 8 883.00 |
8E Income Taxes | 4 909.00 | 4 909.00 | | 4 909.00 |
UX Other trade receivables | 1 210.00 | | | 1 210.00 |
VB VAT | 1 477.00 | | | 1 477.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 320 048.00 | | | 320 048.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 322 735.00 | 322 735.00 | | 322 735.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 792.00 | 13 792.00 | | 13 792.00 |
| |
| 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) | 144 211.00 | | | 144 211.00 |
ST Other accounts | 979.00 | | | 979.00 |
YY Amount of VAT collected | 31 742.00 | | | 31 742.00 |
YZ Total deductible VAT on goods and services | 27 694.00 | | | 27 694.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 145 190.00 | | | 145 190.00 |
