| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 000.00 | | 2 000.00 | 2 000.00 |
BZ Other receivables | 139 936.00 | | 139 936.00 | 139 936.00 |
CF Cash and cash equivalents | 16 750.00 | | 16 750.00 | 16 750.00 |
CJ TOTAL (II) | 156 686.00 | | 156 686.00 | 156 686.00 |
CO Grand total (0 to V) | 158 686.00 | | 158 686.00 | 158 686.00 |
CU Other investments | 2 000.00 | | 2 000.00 | 2 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DH Retained earnings | -6 413.00 | | | -6 413.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 480.00 | | | 1 480.00 |
DL TOTAL (I) | 567.00 | | | 567.00 |
DU Loans and Debts from Credit Institutions (3) | 14.00 | | | 14.00 |
DX Trade payables and related accounts | 140 792.00 | | | 140 792.00 |
EA Other liabilities | 17 314.00 | | | 17 314.00 |
EC TOTAL (IV) | 158 119.00 | | | 158 119.00 |
EE Grand total (I to V) | 158 686.00 | | | 158 686.00 |
EG Accrued income and payables due within one year | 158 119.00 | | | 158 119.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 14.00 | | | 14.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 416.00 | |
FX Taxes, duties, and similar payments | | | 165.00 | |
GF Total Operating Expenses (II) | | | 2 581.00 | |
GG - OPERATING RESULT (I - II) | | | -2 580.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 398.00 | |
GL Other interest and similar income | | | 899.00 | |
GP Total financial income (V) | | | 4 297.00 | |
GR Interest and similar expenses | | | 237.00 | |
GU Total financial expenses (VI) | | | 237.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 060.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 480.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2 000.00 | | | 2 000.00 |
HD Total exceptional income (VII) | 2 000.00 | | | 2 000.00 |
HF Exceptional expenses on capital transactions | 2 000.00 | | | 2 000.00 |
HH Total exceptional expenses (VIII) | 2 000.00 | | | 2 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 298.00 | | | 6 298.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 818.00 | | | 4 818.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 480.00 | | | 1 480.00 |
| |
| 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 | 4 000.00 | | | 4 000.00 |
I3 DECREASES Total Financial Fixed Assets | | 2 000.00 | 2 000.00 | |
I4 DECREASES Grand Total | | 2 000.00 | 2 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 000.00 | | | 4 000.00 |
| |
| 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 | 140 792.00 | 140 792.00 | | 140 792.00 |
UT Other financial assets | 2 000.00 | | | 2 000.00 |
VB VAT | 843.00 | | | 843.00 |
VC Group and associates | 2 508.00 | | | 2 508.00 |
VG Loans with a maturity of up to one year at origin | 14.00 | 14.00 | | 14.00 |
VI Group and Associates | 17 314.00 | 17 314.00 | | 17 314.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 136 585.00 | | | 136 585.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 141 936.00 | 139 936.00 | 2 000.00 | 141 936.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 158 119.00 | 158 119.00 | | 158 119.00 |
| |
| 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) | 4 199.00 | | | 4 199.00 |
ST Other accounts | 16.00 | | | 16.00 |
XQ Rental, rental and co-ownership charges | -1 800.00 | | | -1 800.00 |
YW Business tax | 165.00 | | | 165.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 165.00 | | | 165.00 |
YZ Total deductible VAT on goods and services | 828.00 | | | 828.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 416.00 | | | 2 416.00 |
