| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 327 412.00 | | 327 412.00 | 327 412.00 |
CF Cash and cash equivalents | 125 609.00 | | 125 609.00 | 125 609.00 |
CJ TOTAL (II) | 453 020.00 | | 453 020.00 | 453 020.00 |
CO Grand total (0 to V) | 453 020.00 | | 453 020.00 | 453 020.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 58 000.00 | 58 000.00 | | 58 000.00 |
DD Legal reserve (1) | 5 800.00 | 5 800.00 | | 5 800.00 |
DH Retained earnings | 318 962.00 | 320 877.00 | | 318 962.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 160.00 | -1 915.00 | | -1 160.00 |
DL TOTAL (I) | 381 602.00 | 382 762.00 | | 381 602.00 |
DP Provisions for Risks | 12 598.00 | 12 598.00 | | 12 598.00 |
DR TOTAL (IV) | 12 598.00 | 12 598.00 | | 12 598.00 |
DX Trade payables and related accounts | 47 860.00 | 47 860.00 | | 47 860.00 |
DY Tax and social security liabilities | 10 961.00 | 10 961.00 | | 10 961.00 |
EC TOTAL (IV) | 58 821.00 | 58 821.00 | | 58 821.00 |
EE Grand total (I to V) | 453 020.00 | 454 181.00 | | 453 020.00 |
EG Accrued income and payables due within one year | 58 821.00 | 58 821.00 | | 58 821.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 778.00 | |
FX Taxes, duties, and similar payments | | | 401.00 | |
GF Total Operating Expenses (II) | | | 1 179.00 | |
GG - OPERATING RESULT (I - II) | | | -1 179.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 179.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 948.00 | | |
HA Exceptional income from management transactions | 19.00 | | | 19.00 |
HD Total exceptional income (VII) | 19.00 | | | 19.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 19.00 | | | 19.00 |
HL TOTAL REVENUE (I + III + V + VII) | 19.00 | 12 610.00 | | 19.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 179.00 | 14 526.00 | | 1 179.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 160.00 | -1 915.00 | | -1 160.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 12 598.00 | | | 12 598.00 |
7C Grand total | 12 598.00 | | | 12 598.00 |
| |
| 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 | 47 860.00 | 47 860.00 | | 47 860.00 |
VB VAT | 6 959.00 | 6 959.00 | | 6 959.00 |
VC Group and associates | 320 453.00 | 320 453.00 | | 320 453.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 327 412.00 | 327 412.00 | | 327 412.00 |
VW VAT | 10 961.00 | 10 961.00 | | 10 961.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 58 821.00 | 58 821.00 | | 58 821.00 |
| |
| 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 | 401.00 | 1 354.00 | | 401.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 778.00 | 1 770.00 | | 778.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 401.00 | 1 354.00 | | 401.00 |
YZ Total deductible VAT on goods and services | 146.00 | 5 762.00 | | 146.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 778.00 | 1 770.00 | | 778.00 |
