| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 318 513.00 | | 318 513.00 | 318 513.00 |
BX Customers and related accounts | 34 495.00 | 29 780.00 | 4 715.00 | 34 495.00 |
BZ Other receivables | 2 943.00 | | 2 943.00 | 2 943.00 |
CF Cash and cash equivalents | 1 477.00 | | 1 477.00 | 1 477.00 |
CJ TOTAL (II) | 357 428.00 | 29 780.00 | 327 648.00 | 357 428.00 |
CO Grand total (0 to V) | 357 428.00 | 29 780.00 | 327 648.00 | 357 428.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 173.00 | | | -10 173.00 |
DL TOTAL (I) | -2 551.00 | | | -2 551.00 |
DV Miscellaneous Loans and Financial Debts (4) | 329 335.00 | | | 329 335.00 |
DX Trade payables and related accounts | 864.00 | | | 864.00 |
EC TOTAL (IV) | 330 199.00 | | | 330 199.00 |
EE Grand total (I to V) | 327 648.00 | | | 327 648.00 |
EG Accrued income and payables due within one year | 325 191.00 | | | 325 191.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 642.00 | | 7 642.00 | 7 642.00 |
FJ Net sales | 7 642.00 | | 7 642.00 | 7 642.00 |
FR Total operating income (I) | | | 7 642.00 | |
FW Other purchases and external expenses | | | 10 126.00 | |
FX Taxes, duties, and similar payments | | | 836.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 6 495.00 | |
GF Total Operating Expenses (II) | | | 17 456.00 | |
GG - OPERATING RESULT (I - II) | | | -9 814.00 | |
GR Interest and similar expenses | | | 359.00 | |
GU Total financial expenses (VI) | | | 359.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -359.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 173.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 642.00 | | | 7 642.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 815.00 | | | 17 815.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 173.00 | | | -10 173.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 23 285.00 | 6 495.00 | | 23 285.00 |
7B Total provisions for depreciation | 23 285.00 | 6 495.00 | | 23 285.00 |
7C Grand total | 23 285.00 | 6 495.00 | | 23 285.00 |
UE of which provisions and reversals: - Operating | | 6 495.00 | | |
| |
| 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 | 5 008.00 | | 5 008.00 | 5 008.00 |
8B Suppliers and Related Accounts | 864.00 | 864.00 | | 864.00 |
UX Other trade receivables | 4 715.00 | 4 715.00 | | 4 715.00 |
VA Doubtful or disputed receivables | 29 780.00 | | 29 780.00 | 29 780.00 |
VI Group and Associates | 324 327.00 | 324 327.00 | | 324 327.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 943.00 | 2 943.00 | | 2 943.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 438.00 | 7 658.00 | 29 780.00 | 37 438.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 330 199.00 | 325 191.00 | 5 008.00 | 330 199.00 |
| |
| 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 | 759.00 | | | 759.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 248.00 | | | 4 248.00 |
ST Other accounts | 676.00 | | | 676.00 |
XQ Rental, rental and co-ownership charges | 5 202.00 | | | 5 202.00 |
YW Business tax | 77.00 | | | 77.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 836.00 | | | 836.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 10 126.00 | | | 10 126.00 |
