| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 233 700.00 | | 233 700.00 | 233 700.00 |
BZ Other receivables | 48 944.00 | | 48 944.00 | 48 944.00 |
CF Cash and cash equivalents | 854.00 | | 854.00 | 854.00 |
CJ TOTAL (II) | 49 798.00 | | 49 798.00 | 49 798.00 |
CO Grand total (0 to V) | 283 498.00 | | 283 498.00 | 283 498.00 |
CU Other investments | 233 700.00 | | 233 700.00 | 233 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 233 700.00 | | | 233 700.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 346.00 | | | -1 346.00 |
DL TOTAL (I) | 232 354.00 | | | 232 354.00 |
DV Miscellaneous Loans and Financial Debts (4) | 48 124.00 | | | 48 124.00 |
DY Tax and social security liabilities | 3 021.00 | | | 3 021.00 |
EC TOTAL (IV) | 51 144.00 | | | 51 144.00 |
EE Grand total (I to V) | 283 498.00 | | | 283 498.00 |
EG Accrued income and payables due within one year | 51 144.00 | | | 51 144.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 15 103.00 | | 15 103.00 | 15 103.00 |
FJ Net sales | 15 103.00 | | 15 103.00 | 15 103.00 |
FR Total operating income (I) | | | 15 103.00 | |
FW Other purchases and external expenses | | | 16 449.00 | |
GF Total Operating Expenses (II) | | | 16 449.00 | |
GG - OPERATING RESULT (I - II) | | | -1 346.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 346.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 15 103.00 | | | 15 103.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 449.00 | | | 16 449.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 346.00 | | | -1 346.00 |
| |
| 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 | | | 233 700.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 233 700.00 | |
I4 DECREASES Grand Total | | | 233 700.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 233 700.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 3 261.00 | 3 261.00 | | 3 261.00 |
VC Group and associates | 45 684.00 | 45 684.00 | | 45 684.00 |
VI Group and Associates | 48 124.00 | 48 124.00 | | 48 124.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 944.00 | 48 944.00 | | 48 944.00 |
VW VAT | 3 021.00 | 3 021.00 | | 3 021.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 51 144.00 | 51 144.00 | | 51 144.00 |
| |
| 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) | 16 303.00 | | | 16 303.00 |
ST Other accounts | 146.00 | | | 146.00 |
YY Amount of VAT collected | 3 021.00 | | | 3 021.00 |
YZ Total deductible VAT on goods and services | 3 261.00 | | | 3 261.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 16 449.00 | | | 16 449.00 |
