| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 1 538 916.00 | | 1 538 916.00 | 1 538 916.00 |
CF Cash and cash equivalents | 4 010.00 | | 4 010.00 | 4 010.00 |
CJ TOTAL (II) | 1 542 926.00 | | 1 542 926.00 | 1 542 926.00 |
CO Grand total (0 to V) | 1 542 926.00 | | 1 542 926.00 | 1 542 926.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 5 536.00 | 5 536.00 | | 5 536.00 |
DH Retained earnings | 1 528 720.00 | 1 530 518.00 | | 1 528 720.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -850.00 | -1 798.00 | | -850.00 |
DL TOTAL (I) | 1 542 206.00 | 1 543 057.00 | | 1 542 206.00 |
DX Trade payables and related accounts | 720.00 | 720.00 | | 720.00 |
DY Tax and social security liabilities | | 1 350.00 | | |
EC TOTAL (IV) | 720.00 | 2 070.00 | | 720.00 |
EE Grand total (I to V) | 1 542 926.00 | 1 545 127.00 | | 1 542 926.00 |
EG Accrued income and payables due within one year | 720.00 | 2 070.00 | | 720.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1 950.00 | |
FR Total operating income (I) | | | 1 950.00 | |
FT Inventory change (goods) | | | 1.00 | |
FW Other purchases and external expenses | | | 1 683.00 | |
FX Taxes, duties, and similar payments | | | 1 054.00 | |
GF Total Operating Expenses (II) | | | 2 737.00 | |
GG - OPERATING RESULT (I - II) | | | -787.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GR Interest and similar expenses | | | 63.00 | |
GU Total financial expenses (VI) | | | 63.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -63.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -850.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 950.00 | 888.00 | | 1 950.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 800.00 | 2 686.00 | | 2 800.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -850.00 | -1 798.00 | | -850.00 |
| |
| 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 | 720.00 | 720.00 | | 720.00 |
VB VAT | 2 101.00 | 2 101.00 | | 2 101.00 |
VC Group and associates | 1 536 814.00 | 1 536 814.00 | | 1 536 814.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 538 916.00 | 1 538 916.00 | | 1 538 916.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 720.00 | 720.00 | | 720.00 |
| |
| 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) | 1 243.00 | 643.00 | | 1 243.00 |
ST Other accounts | 440.00 | 607.00 | | 440.00 |
YW Business tax | 1 054.00 | 1 035.00 | | 1 054.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 054.00 | 1 035.00 | | 1 054.00 |
YZ Total deductible VAT on goods and services | 175.00 | 217.00 | | 175.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 683.00 | 1 251.00 | | 1 683.00 |
