| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 936 150.00 | | 936 150.00 | 936 150.00 |
CF Cash and cash equivalents | 77 274.00 | | 77 274.00 | 77 274.00 |
CJ TOTAL (II) | 1 013 425.00 | | 1 013 425.00 | 1 013 425.00 |
CO Grand total (0 to V) | 1 013 425.00 | | 1 013 425.00 | 1 013 425.00 |
CR Shares due in more than one year | 19 201.00 | | | 19 201.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 039 000.00 | 1 039 000.00 | | 1 039 000.00 |
DD Legal reserve (1) | 31 800.00 | 31 800.00 | | 31 800.00 |
DH Retained earnings | -59 164.00 | -71 952.00 | | -59 164.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 124.00 | 12 788.00 | | -4 124.00 |
DL TOTAL (I) | 1 007 512.00 | 1 011 636.00 | | 1 007 512.00 |
DP Provisions for Risks | | 1 000.00 | | |
DQ Provisions for Expenses | 4 383.00 | 4 383.00 | | 4 383.00 |
DR TOTAL (IV) | 4 383.00 | 5 383.00 | | 4 383.00 |
DX Trade payables and related accounts | 1 530.00 | 1 910.00 | | 1 530.00 |
EC TOTAL (IV) | 1 530.00 | 1 910.00 | | 1 530.00 |
EE Grand total (I to V) | 1 013 425.00 | 1 018 929.00 | | 1 013 425.00 |
EG Accrued income and payables due within one year | 1 530.00 | 1 910.00 | | 1 530.00 |
| |
| 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 | | | 1 000.00 | |
FR Total operating income (I) | | | 1 000.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 2 151.00 | |
FX Taxes, duties, and similar payments | | | 2 972.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GF Total Operating Expenses (II) | | | 5 123.00 | |
GG - OPERATING RESULT (I - II) | | | -4 123.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 123.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 814.00 | | |
HD Total exceptional income (VII) | | 814.00 | | |
HE Exceptional expenses on management operations | 1.00 | 2.00 | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | 2.00 | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 812.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 000.00 | 22 814.00 | | 1 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 124.00 | 10 026.00 | | 5 124.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 124.00 | 12 788.00 | | -4 124.00 |
| |
| 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 | 5 383.00 | | 1 000.00 | 5 383.00 |
7C Grand total | 5 383.00 | | 1 000.00 | 5 383.00 |
UE of which provisions and reversals: - Operating | | | 1 000.00 | |
| |
| 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 | 1 530.00 | 1 530.00 | | 1 530.00 |
VB VAT | 11 762.00 | 11 762.00 | | 11 762.00 |
VC Group and associates | 831 134.00 | 831 134.00 | | 831 134.00 |
VM Income taxes | 93 253.00 | 74 051.00 | 19 201.00 | 93 253.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 936 150.00 | 916 948.00 | 19 201.00 | 936 150.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 530.00 | 1 530.00 | | 1 530.00 |
| |
| 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) | 1 714.00 | 4 961.00 | | 1 714.00 |
ST Other accounts | 437.00 | 1 087.00 | | 437.00 |
YW Business tax | 2 972.00 | 2 933.00 | | 2 972.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 972.00 | 2 933.00 | | 2 972.00 |
YZ Total deductible VAT on goods and services | 164.00 | 1 780.00 | | 164.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 151.00 | 6 048.00 | | 2 151.00 |
