| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 18 711.00 | | 18 711.00 | 18 711.00 |
BZ Other receivables | 165 450.00 | | 165 450.00 | 165 450.00 |
CF Cash and cash equivalents | 754.00 | | 754.00 | 754.00 |
CJ TOTAL (II) | 184 915.00 | | 184 915.00 | 184 915.00 |
CO Grand total (0 to V) | 184 915.00 | | 184 915.00 | 184 915.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 692.00 | | | -3 692.00 |
DL TOTAL (I) | -2 692.00 | | | -2 692.00 |
DV Miscellaneous Loans and Financial Debts (4) | 184 450.00 | | | 184 450.00 |
DX Trade payables and related accounts | 3 157.00 | | | 3 157.00 |
EC TOTAL (IV) | 187 607.00 | | | 187 607.00 |
EE Grand total (I to V) | 184 915.00 | | | 184 915.00 |
EG Accrued income and payables due within one year | 187 607.00 | | | 187 607.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | 18 711.00 | |
FR Total operating income (I) | | | 18 711.00 | |
FW Other purchases and external expenses | | | 21 959.00 | |
GF Total Operating Expenses (II) | | | 21 959.00 | |
GG - OPERATING RESULT (I - II) | | | -3 248.00 | |
GR Interest and similar expenses | | | 443.00 | |
GU Total financial expenses (VI) | | | 443.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -443.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 692.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 18 711.00 | | | 18 711.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 403.00 | | | 22 403.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 692.00 | | | -3 692.00 |
| |
| 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 | 3 157.00 | 3 157.00 | | 3 157.00 |
VI Group and Associates | 184 450.00 | 184 450.00 | | 184 450.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 165 450.00 | 165 450.00 | | 165 450.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 165 450.00 | 165 450.00 | | 165 450.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 187 607.00 | 187 607.00 | | 187 607.00 |
| |
| 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) | 3 034.00 | | | 3 034.00 |
ST Other accounts | 215.00 | | | 215.00 |
YT Subcontracting | 18 711.00 | | | 18 711.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 21 959.00 | | | 21 959.00 |
