| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 450.00 | | 450.00 | 450.00 |
BR Intermediate and finished products | 70 856.00 | | 70 856.00 | 70 856.00 |
BX Customers and related accounts | 11 439.00 | | 11 439.00 | 11 439.00 |
BZ Other receivables | 26 434.00 | | 26 434.00 | 26 434.00 |
CF Cash and cash equivalents | 60.00 | | 60.00 | 60.00 |
CH Prepaid expenses | 89.00 | | 89.00 | 89.00 |
CJ TOTAL (II) | 108 877.00 | | 108 877.00 | 108 877.00 |
CO Grand total (0 to V) | 109 327.00 | | 109 327.00 | 109 327.00 |
CU Other investments | 450.00 | | 450.00 | 450.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 14 000.00 | 14 000.00 | | 14 000.00 |
DH Retained earnings | -22 051.00 | -20 300.00 | | -22 051.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 966.00 | -1 752.00 | | -1 966.00 |
DL TOTAL (I) | -10 018.00 | -8 051.00 | | -10 018.00 |
DV Miscellaneous Loans and Financial Debts (4) | 113 116.00 | 108 004.00 | | 113 116.00 |
DX Trade payables and related accounts | 1 290.00 | 2 022.00 | | 1 290.00 |
DY Tax and social security liabilities | 1 980.00 | 1 979.00 | | 1 980.00 |
DZ Fixed asset liabilities and related accounts | 450.00 | 450.00 | | 450.00 |
EA Other liabilities | 2 509.00 | 2 481.00 | | 2 509.00 |
EC TOTAL (IV) | 119 345.00 | 114 935.00 | | 119 345.00 |
EE Grand total (I to V) | 109 327.00 | 106 884.00 | | 109 327.00 |
EG Accrued income and payables due within one year | 119 345.00 | 114 935.00 | | 119 345.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 610.00 | |
FR Total operating income (I) | | | 610.00 | |
FT Inventory change (goods) | | | -2 270.00 | |
FW Other purchases and external expenses | | | 2 843.00 | |
FX Taxes, duties, and similar payments | | | 2 151.00 | |
GF Total Operating Expenses (II) | | | 2 724.00 | |
GG - OPERATING RESULT (I - II) | | | -2 114.00 | |
GL Other interest and similar income | | | 215.00 | |
GN Positive exchange differences | | | 89.00 | |
GP Total financial income (V) | | | 215.00 | |
GR Interest and similar expenses | | | 68.00 | |
GU Total financial expenses (VI) | | | 68.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 148.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 966.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 825.00 | 231.00 | | 825.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 792.00 | 1 983.00 | | 2 792.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 966.00 | -1 752.00 | | -1 966.00 |
| |
| 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 | 450.00 | | | 450.00 |
I3 DECREASES Total Financial Fixed Assets | | | 450.00 | |
I4 DECREASES Grand Total | | | 450.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 450.00 | | | 450.00 |
| |
| 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 | 1 290.00 | 1 290.00 | | 1 290.00 |
8J Fixed Asset Liabilities and Related Accounts | 450.00 | 450.00 | | 450.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 509.00 | 2 509.00 | | 2 509.00 |
UX Other trade receivables | 11 439.00 | 11 439.00 | | 11 439.00 |
VB VAT | 7 363.00 | 7 363.00 | | 7 363.00 |
VC Group and associates | 9 516.00 | 9 516.00 | | 9 516.00 |
VI Group and Associates | 113 116.00 | 113 116.00 | | 113 116.00 |
VQ Other Taxes, Duties, and Similar Debts | 73.00 | 73.00 | | 73.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 554.00 | 9 554.00 | | 9 554.00 |
VS Prepaid expenses | 89.00 | 89.00 | | 89.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 962.00 | 37 962.00 | | 37 962.00 |
VW VAT | 1 907.00 | 1 907.00 | | 1 907.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 119 345.00 | 119 345.00 | | 119 345.00 |
| |
| 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 | 2 151.00 | 291.00 | | 2 151.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 632.00 | 1 653.00 | | 2 632.00 |
ST Other accounts | 211.00 | 148.00 | | 211.00 |
YW Business tax | | -37.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | 2 151.00 | 254.00 | | 2 151.00 |
YZ Total deductible VAT on goods and services | 524.00 | 321.00 | | 524.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 843.00 | 1 801.00 | | 2 843.00 |
