| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AL Advances and down payments on intangible assets. | | 1.00 | | |
AT Other tangible assets | 28 600.00 | | 28 600.00 | 28 600.00 |
BD Other fixed assets | 531 000.00 | 364 000.00 | 167 000.00 | 531 000.00 |
BJ TOTAL (I) | 559 600.00 | 364 000.00 | 195 600.00 | 559 600.00 |
BX Customers and related accounts | 22 800.00 | | 22 800.00 | 22 800.00 |
BZ Other receivables | 43 112.00 | | 43 112.00 | 43 112.00 |
CF Cash and cash equivalents | 5 014.00 | | 5 014.00 | 5 014.00 |
CJ TOTAL (II) | 70 927.00 | | 70 927.00 | 70 927.00 |
CO Grand total (0 to V) | 630 527.00 | 364 000.00 | 266 527.00 | 630 527.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 23 003.00 | | | 23 003.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -35 078.00 | | | -35 078.00 |
DL TOTAL (I) | -10 975.00 | | | -10 975.00 |
DU Loans and Debts from Credit Institutions (3) | 88 295.00 | | | 88 295.00 |
DV Miscellaneous Loans and Financial Debts (4) | 168 266.00 | | | 168 266.00 |
DX Trade payables and related accounts | 7 140.00 | | | 7 140.00 |
DY Tax and social security liabilities | 13 801.00 | | | 13 801.00 |
EC TOTAL (IV) | 277 502.00 | | | 277 502.00 |
EE Grand total (I to V) | 266 527.00 | | | 266 527.00 |
EG Accrued income and payables due within one year | 277 502.00 | | | 277 502.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 64.00 | | | 64.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 48 000.00 | | 48 000.00 | 48 000.00 |
FJ Net sales | 48 000.00 | | 48 000.00 | 48 000.00 |
FR Total operating income (I) | | | 48 000.00 | |
FW Other purchases and external expenses | | | 7 031.00 | |
FY Salaries and Wages | | | 76 048.00 | |
GF Total Operating Expenses (II) | | | 83 078.00 | |
GG - OPERATING RESULT (I - II) | | | -35 078.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -35 078.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 48 000.00 | | | 48 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 83 078.00 | | | 83 078.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -35 078.00 | | | -35 078.00 |
| |
| 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 | 559 600.00 | | | 559 600.00 |
I3 DECREASES Total Financial Fixed Assets | | | 531 000.00 | |
I4 DECREASES Grand Total | | | 559 600.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 28 600.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 28 600.00 | | | 28 600.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 531 000.00 | | | 531 000.00 |
MY DECREASES Transfers to tangible fixed assets in progress | 2.00 | | | 2.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 364 000.00 | | | 364 000.00 |
7B Total provisions for depreciation | 364 000.00 | | | 364 000.00 |
7C Grand total | 364 000.00 | | | 364 000.00 |
| |
| 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 | 7 140.00 | 7 140.00 | | 7 140.00 |
8D Social Security and Other Social Organizations | 119.00 | 119.00 | | 119.00 |
UX Other trade receivables | 22 800.00 | 22 800.00 | | 22 800.00 |
VB VAT | 526.00 | 526.00 | | 526.00 |
VC Group and associates | 38 913.00 | 38 913.00 | | 38 913.00 |
VG Loans with a maturity of up to one year at origin | 64.00 | 64.00 | | 64.00 |
VH Loans with a maturity of more than one year at origin | 88 231.00 | 88 231.00 | | 88 231.00 |
VI Group and Associates | 168 266.00 | 168 266.00 | | 168 266.00 |
VM Income taxes | 3 674.00 | 3 674.00 | | 3 674.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 65 912.00 | 65 912.00 | | 65 912.00 |
VW VAT | 13 683.00 | 13 683.00 | | 13 683.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 277 502.00 | 277 502.00 | | 277 502.00 |
| |
| 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) | 1 460.00 | | | 1 460.00 |
ST Other accounts | 4 943.00 | | | 4 943.00 |
XQ Rental, rental and co-ownership charges | 628.00 | | | 628.00 |
YY Amount of VAT collected | 8 400.00 | | | 8 400.00 |
YZ Total deductible VAT on goods and services | 4 459.00 | | | 4 459.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 031.00 | | | 7 031.00 |
