| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 36 975.00 | | 36 975.00 | 36 975.00 |
BZ Other receivables | 6 862.00 | | 6 862.00 | 6 862.00 |
CF Cash and cash equivalents | 32 127.00 | | 32 127.00 | 32 127.00 |
CJ TOTAL (II) | 75 964.00 | | 75 964.00 | 75 964.00 |
CO Grand total (0 to V) | 75 964.00 | | 75 964.00 | 75 964.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 625.00 | 7 625.00 | | 7 625.00 |
DD Legal reserve (1) | 763.00 | 763.00 | | 763.00 |
DH Retained earnings | -555.00 | 596.00 | | -555.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 410.00 | -1 151.00 | | -1 410.00 |
DL TOTAL (I) | 6 423.00 | 7 833.00 | | 6 423.00 |
DU Loans and Debts from Credit Institutions (3) | 210.00 | 210.00 | | 210.00 |
DX Trade payables and related accounts | 63 743.00 | 74 725.00 | | 63 743.00 |
DY Tax and social security liabilities | 5 588.00 | 6 450.00 | | 5 588.00 |
EC TOTAL (IV) | 69 541.00 | 81 385.00 | | 69 541.00 |
EE Grand total (I to V) | 75 964.00 | 89 218.00 | | 75 964.00 |
EG Accrued income and payables due within one year | 69 541.00 | 81 385.00 | | 69 541.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 93 461.00 | | 93 461.00 | 93 461.00 |
FJ Net sales | 93 461.00 | | 93 461.00 | 93 461.00 |
FR Total operating income (I) | | | 93 462.00 | |
FW Other purchases and external expenses | | | 18 537.00 | |
FX Taxes, duties, and similar payments | | | 576.00 | |
GE Other Expenses | | | 75 759.00 | |
GF Total Operating Expenses (II) | | | 94 872.00 | |
GG - OPERATING RESULT (I - II) | | | -1 410.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 410.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 75 757.00 | 217 224.00 | | 75 757.00 |
HL TOTAL REVENUE (I + III + V + VII) | 93 462.00 | 269 549.00 | | 93 462.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 94 872.00 | 270 700.00 | | 94 872.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 410.00 | -1 151.00 | | -1 410.00 |
| |
| 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 | 63 743.00 | 63 743.00 | | 63 743.00 |
8E Income Taxes | 22.00 | 22.00 | | 22.00 |
UX Other trade receivables | 36 975.00 | 36 975.00 | | 36 975.00 |
VB VAT | 6 843.00 | 6 843.00 | | 6 843.00 |
VG Loans with a maturity of up to one year at origin | 210.00 | 210.00 | | 210.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 749.00 | 1 749.00 | | 1 749.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 19.00 | 19.00 | | 19.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43 837.00 | 43 837.00 | | 43 837.00 |
VW VAT | 3 817.00 | 3 817.00 | | 3 817.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 69 541.00 | 69 541.00 | | 69 541.00 |
| |
| 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 | 576.00 | 1 379.00 | | 576.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 095.00 | 700.00 | | 2 095.00 |
ST Other accounts | 1 380.00 | 1 380.00 | | 1 380.00 |
XQ Rental, rental and co-ownership charges | 1 500.00 | 1 500.00 | | 1 500.00 |
YT Subcontracting | 3 812.00 | 22 031.00 | | 3 812.00 |
YV Retrocessions of fees, commissions and brokerage | 9 750.00 | 26 485.00 | | 9 750.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 576.00 | 1 379.00 | | 576.00 |
YY Amount of VAT collected | 9 182.00 | 26 964.00 | | 9 182.00 |
YZ Total deductible VAT on goods and services | 11 545.00 | 29 518.00 | | 11 545.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 18 537.00 | 52 096.00 | | 18 537.00 |
