| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 96 750.00 | | 96 750.00 | 96 750.00 |
BX Customers and related accounts | 82 800.00 | | 82 800.00 | 82 800.00 |
BZ Other receivables | 65 099.00 | | 65 099.00 | 65 099.00 |
CF Cash and cash equivalents | 13 775.00 | | 13 775.00 | 13 775.00 |
CJ TOTAL (II) | 161 675.00 | | 161 675.00 | 161 675.00 |
CO Grand total (0 to V) | 258 425.00 | | 258 425.00 | 258 425.00 |
CU Other investments | 96 750.00 | | 96 750.00 | 96 750.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | | | 7 500.00 |
DD Legal reserve (1) | 750.00 | | | 750.00 |
DG Other reserves | 17 178.00 | | | 17 178.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 354.00 | | | 4 354.00 |
DL TOTAL (I) | 29 782.00 | | | 29 782.00 |
DV Miscellaneous Loans and Financial Debts (4) | 156 977.00 | | | 156 977.00 |
DX Trade payables and related accounts | 5 325.00 | | | 5 325.00 |
DY Tax and social security liabilities | 50 838.00 | | | 50 838.00 |
EA Other liabilities | 15 502.00 | | | 15 502.00 |
EC TOTAL (IV) | 228 643.00 | | | 228 643.00 |
EE Grand total (I to V) | 258 425.00 | | | 258 425.00 |
EG Accrued income and payables due within one year | 228 643.00 | | | 228 643.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 174 000.00 | | 174 000.00 | 174 000.00 |
FJ Net sales | 174 000.00 | | 174 000.00 | 174 000.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 174 004.00 | |
FW Other purchases and external expenses | | | 34 305.00 | |
FX Taxes, duties, and similar payments | | | 13 237.00 | |
FY Salaries and Wages | | | 94 449.00 | |
FZ Social Security Contributions | | | 92 057.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 234 051.00 | |
GG - OPERATING RESULT (I - II) | | | -60 046.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 64 400.00 | |
GL Other interest and similar income | | | 39.00 | |
GP Total financial income (V) | | | 64 439.00 | |
GR Interest and similar expenses | | | 39.00 | |
GU Total financial expenses (VI) | | | 39.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 64 400.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 354.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 76 080.00 | | | 76 080.00 |
HL TOTAL REVENUE (I + III + V + VII) | 238 443.00 | | | 238 443.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 234 089.00 | | | 234 089.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 354.00 | | | 4 354.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | | |
9Z Other taxes, duties, and similar payments | 13 016.00 | | | 13 016.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 873.00 | | | 2 873.00 |
ST Other accounts | 28 607.00 | | | 28 607.00 |
XQ Rental, rental and co-ownership charges | 2 826.00 | | | 2 826.00 |
YW Business tax | 221.00 | | | 221.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 13 237.00 | | | 13 237.00 |
YY Amount of VAT collected | 34 800.00 | | | 34 800.00 |
YZ Total deductible VAT on goods and services | 1 746.00 | | | 1 746.00 |
ZE Dividends | 40 000.00 | | | 40 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 34 305.00 | | | 34 305.00 |
