| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 14 000.00 | 14 000.00 | | 14 000.00 |
BJ TOTAL (I) | 14 001.00 | 14 000.00 | 1.00 | 14 001.00 |
BZ Other receivables | 6 835 012.00 | | 6 835 012.00 | 6 835 012.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 6 835 012.00 | | 6 835 012.00 | 6 835 012.00 |
CO Grand total (0 to V) | 6 849 013.00 | 14 000.00 | 6 835 013.00 | 6 849 013.00 |
CU Other investments | 1.00 | | 1.00 | 1.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -4 321 904.00 | -2 246 644.00 | | -4 321 904.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 346.00 | -2 075 260.00 | | 4 346.00 |
DL TOTAL (I) | -4 307 559.00 | -4 311 904.00 | | -4 307 559.00 |
DU Loans and Debts from Credit Institutions (3) | 525.00 | | | 525.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 850 000.00 | 10 850 000.00 | | 10 850 000.00 |
DX Trade payables and related accounts | 6 944.00 | 9 839.00 | | 6 944.00 |
DY Tax and social security liabilities | 1 180.00 | 53 789.00 | | 1 180.00 |
EA Other liabilities | 283 922.00 | 283 922.00 | | 283 922.00 |
EC TOTAL (IV) | 11 142 572.00 | 11 197 550.00 | | 11 142 572.00 |
EE Grand total (I to V) | 6 835 013.00 | 6 885 646.00 | | 6 835 013.00 |
EG Accrued income and payables due within one year | 11 142 571.00 | 11 197 550.00 | | 11 142 571.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 525.00 | | | 525.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FJ Net sales | | | | |
FM Inventory production | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 526.00 | |
FQ Other income | | | 1 479.00 | |
FR Total operating income (I) | | | 2 005.00 | |
FV Inventory change (raw materials and supplies) | | | | |
FW Other purchases and external expenses | | | 8 799.00 | |
FX Taxes, duties, and similar payments | | | 3 389.00 | |
FY Salaries and Wages | | | -9 491.00 | |
FZ Social Security Contributions | | | -5 270.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | -2 566.00 | |
GG - OPERATING RESULT (I - II) | | | 4 571.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 571.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 526.00 | 2 465.00 | | 526.00 |
HE Exceptional expenses on management operations | 225.00 | 222.00 | | 225.00 |
HH Total exceptional expenses (VIII) | 225.00 | 222.00 | | 225.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -225.00 | -222.00 | | -225.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 005.00 | -1 264 176.00 | | 2 005.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -2 341.00 | 811 084.00 | | -2 341.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 346.00 | -2 075 260.00 | | 4 346.00 |
| |
| 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 | 14 000.00 | | | 14 000.00 |
I4 DECREASES Grand Total | | | 14 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 000.00 | | | 14 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 000.00 | | | 14 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 000.00 | | | 14 000.00 |
| |
| 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 | 6 944.00 | 6 944.00 | | 6 944.00 |
8C Staff and Related Accounts | 100.00 | 100.00 | | 100.00 |
8D Social Security and Other Social Organizations | 88.00 | 88.00 | | 88.00 |
8K Other liabilities (including liabilities related to repo transactions) | 283 922.00 | 283 922.00 | | 283 922.00 |
VB VAT | 1 816.00 | 1 816.00 | | 1 816.00 |
VG Loans with a maturity of up to one year at origin | 525.00 | 525.00 | | 525.00 |
VI Group and Associates | 10 850 000.00 | 10 850 000.00 | | 10 850 000.00 |
VM Income taxes | 647.00 | 647.00 | | 647.00 |
VQ Other Taxes, Duties, and Similar Debts | 165.00 | 165.00 | | 165.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 832 549.00 | 6 832 549.00 | | 6 832 549.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 835 012.00 | 6 835 012.00 | | 6 835 012.00 |
VW VAT | 827.00 | 827.00 | | 827.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 142 571.00 | 11 142 571.00 | | 11 142 571.00 |
| |
| 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 | 3 389.00 | 2 051.00 | | 3 389.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 119.00 | 9 011.00 | | 4 119.00 |
ST Other accounts | 4 680.00 | 16 491.00 | | 4 680.00 |
YT Subcontracting | | 691 170.00 | | |
YU External personnel | | 31 011.00 | | |
YV Retrocessions of fees, commissions and brokerage | | 625 000.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | 3 389.00 | 2 051.00 | | 3 389.00 |
YY Amount of VAT collected | | 2 316 667.00 | | |
YZ Total deductible VAT on goods and services | 1 198.00 | 143 541.00 | | 1 198.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 8 799.00 | 1 372 683.00 | | 8 799.00 |
