| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 63 794.00 | | 63 794.00 | 63 794.00 |
CF Cash and cash equivalents | 47 191.00 | | 47 191.00 | 47 191.00 |
CJ TOTAL (II) | 110 985.00 | | 110 985.00 | 110 985.00 |
CO Grand total (0 to V) | 110 985.00 | | 110 985.00 | 110 985.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 700.00 | 7 700.00 | | 7 700.00 |
DD Legal reserve (1) | 770.00 | 770.00 | | 770.00 |
DG Other reserves | 156 116.00 | 156 116.00 | | 156 116.00 |
DH Retained earnings | -145 705.00 | -143 862.00 | | -145 705.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 87 722.00 | -1 846.00 | | 87 722.00 |
DL TOTAL (I) | 106 600.00 | 18 878.00 | | 106 600.00 |
DU Loans and Debts from Credit Institutions (3) | | 111.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 185.00 | 41 685.00 | | 1 185.00 |
DX Trade payables and related accounts | 3 200.00 | 3 120.00 | | 3 200.00 |
EC TOTAL (IV) | 4 385.00 | 44 916.00 | | 4 385.00 |
EE Grand total (I to V) | 110 985.00 | 63 794.00 | | 110 985.00 |
EG Accrued income and payables due within one year | 4 385.00 | 44 916.00 | | 4 385.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 111.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 38 596.00 | | 38 596.00 | 38 596.00 |
FJ Net sales | 38 596.00 | | 38 596.00 | 38 596.00 |
FR Total operating income (I) | | | 38 596.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 20 603.00 | |
FX Taxes, duties, and similar payments | | | 800.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 21 403.00 | |
GG - OPERATING RESULT (I - II) | | | 17 193.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 193.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 70 529.00 | | | 70 529.00 |
HD Total exceptional income (VII) | 70 529.00 | | | 70 529.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 70 529.00 | | | 70 529.00 |
HL TOTAL REVENUE (I + III + V + VII) | 109 125.00 | 6 660.00 | | 109 125.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 403.00 | 8 506.00 | | 21 403.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 87 722.00 | -1 846.00 | | 87 722.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 510.00 | 510.00 | | 510.00 |
8B Suppliers and Related Accounts | 3 200.00 | 3 200.00 | | 3 200.00 |
VI Group and Associates | 675.00 | 675.00 | | 675.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 385.00 | 4 385.00 | | 4 385.00 |
| |
| 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 | 227.00 | 158.00 | | 227.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 17 726.00 | 5 706.00 | | 17 726.00 |
ST Other accounts | 410.00 | | | 410.00 |
XQ Rental, rental and co-ownership charges | 2 467.00 | 2 078.00 | | 2 467.00 |
YW Business tax | 573.00 | 409.00 | | 573.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 800.00 | 567.00 | | 800.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 20 603.00 | 7 783.00 | | 20 603.00 |
