| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 54 333.00 | | 54 333.00 | 54 333.00 |
BX Customers and related accounts | 122 693.00 | | 122 693.00 | 122 693.00 |
BZ Other receivables | 493 630.00 | | 493 630.00 | 493 630.00 |
CJ TOTAL (II) | 616 323.00 | | 616 323.00 | 616 323.00 |
CO Grand total (0 to V) | 670 656.00 | | 670 656.00 | 670 656.00 |
CU Other investments | 54 333.00 | | 54 333.00 | 54 333.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | 424 154.00 | | | 424 154.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -52 327.00 | 424 153.00 | | -52 327.00 |
DL TOTAL (I) | 415 827.00 | 468 154.00 | | 415 827.00 |
DU Loans and Debts from Credit Institutions (3) | 1 125.00 | | | 1 125.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 120 183.00 | | |
DX Trade payables and related accounts | 240 223.00 | 304 465.00 | | 240 223.00 |
DY Tax and social security liabilities | 146.00 | 50 854.00 | | 146.00 |
EA Other liabilities | 13 335.00 | 936.00 | | 13 335.00 |
EC TOTAL (IV) | 254 829.00 | 476 438.00 | | 254 829.00 |
EE Grand total (I to V) | 670 656.00 | 944 592.00 | | 670 656.00 |
EG Accrued income and payables due within one year | 253 704.00 | 476 438.00 | | 253 704.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 145 122.00 | 19 445.00 | 164 567.00 | 145 122.00 |
FJ Net sales | 145 122.00 | 19 445.00 | 164 567.00 | 145 122.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 164 567.00 | |
FW Other purchases and external expenses | | | 202 937.00 | |
FX Taxes, duties, and similar payments | | | 14 162.00 | |
GE Other Expenses | | | 801.00 | |
GF Total Operating Expenses (II) | | | 217 899.00 | |
GG - OPERATING RESULT (I - II) | | | -53 332.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 005.00 | |
GP Total financial income (V) | | | 1 005.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 1 005.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -52 327.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | | 442.00 | | |
HK Income tax | | 168 823.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 165 572.00 | 853 858.00 | | 165 572.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 217 899.00 | 429 705.00 | | 217 899.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -52 327.00 | 424 153.00 | | -52 327.00 |
| |
| 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 | 54 333.00 | | | 54 333.00 |
I3 DECREASES Total Financial Fixed Assets | | | 54 333.00 | |
I4 DECREASES Grand Total | | | 54 333.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 54 333.00 | | | 54 333.00 |
| |
| 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 | 240 223.00 | 240 223.00 | | 240 223.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13 335.00 | 13 335.00 | | 13 335.00 |
UX Other trade receivables | 122 693.00 | 122 693.00 | | 122 693.00 |
VB VAT | 51 636.00 | 51 636.00 | | 51 636.00 |
VC Group and associates | 440 515.00 | 440 515.00 | | 440 515.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 479.00 | 1 479.00 | | 1 479.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 616 323.00 | 616 323.00 | | 616 323.00 |
VW VAT | 146.00 | 146.00 | | 146.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 253 704.00 | 253 704.00 | | 253 704.00 |
| |
| 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 | 13 438.00 | 6 010.00 | | 13 438.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 807.00 | 2 138.00 | | 3 807.00 |
ST Other accounts | 199 130.00 | 250 344.00 | | 199 130.00 |
YW Business tax | 724.00 | 1 610.00 | | 724.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 14 162.00 | 7 620.00 | | 14 162.00 |
YY Amount of VAT collected | 39 653.00 | 162 662.00 | | 39 653.00 |
YZ Total deductible VAT on goods and services | 22 912.00 | 71 294.00 | | 22 912.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 202 937.00 | 252 482.00 | | 202 937.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
