| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 3 000.00 | 515.00 | 2 484.00 | 3 000.00 |
BJ TOTAL (I) | 3 594.00 | 515.00 | 3 078.00 | 3 594.00 |
BZ Other receivables | 1 658 853.00 | | 1 658 853.00 | 1 658 853.00 |
CF Cash and cash equivalents | 4 258.00 | | 4 258.00 | 4 258.00 |
CJ TOTAL (II) | 1 663 111.00 | | 1 663 111.00 | 1 663 111.00 |
CO Grand total (0 to V) | 1 666 705.00 | 515.00 | 1 666 190.00 | 1 666 705.00 |
CU Other investments | 594.00 | | 594.00 | 594.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -8 584.00 | | | -8 584.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 228.00 | | | 6 228.00 |
DL TOTAL (I) | -1 355.00 | | | -1 355.00 |
DU Loans and Debts from Credit Institutions (3) | 31.00 | | | 31.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 657 491.00 | | | 1 657 491.00 |
DX Trade payables and related accounts | 7 040.00 | | | 7 040.00 |
DY Tax and social security liabilities | 2 983.00 | | | 2 983.00 |
EC TOTAL (IV) | 1 667 546.00 | | | 1 667 546.00 |
EE Grand total (I to V) | 1 666 190.00 | | | 1 666 190.00 |
EG Accrued income and payables due within one year | 1 667 546.00 | | | 1 667 546.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 31.00 | | | 31.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 9 594.00 | |
FR Total operating income (I) | | | 9 594.00 | |
FV Inventory change (raw materials and supplies) | | | -5.00 | |
FW Other purchases and external expenses | | | 3 432.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 136.00 | |
GF Total Operating Expenses (II) | | | 3 569.00 | |
GG - OPERATING RESULT (I - II) | | | 6 025.00 | |
GL Other interest and similar income | | | 15 260.00 | |
GP Total financial income (V) | | | 15 260.00 | |
GR Interest and similar expenses | | | 15 057.00 | |
GU Total financial expenses (VI) | | | 15 057.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 203.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 228.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 24 855.00 | | | 24 855.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 626.00 | | | 18 626.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 228.00 | | | 6 228.00 |
| |
| 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 | 3 594.00 | | | 3 594.00 |
I3 DECREASES Total Financial Fixed Assets | | | 594.00 | |
I4 DECREASES Grand Total | | | 3 594.00 | |
IO DECREASES Total including other intangible assets | | | 3 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 000.00 | | | 3 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 594.00 | | | 594.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 378.00 | 136.00 | | 378.00 |
PE DEPRECIATION Total including other intangible assets | 378.00 | 136.00 | | 378.00 |
| |
| 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 | 7 040.00 | 7 040.00 | | 7 040.00 |
VB VAT | 2 680.00 | | | 2 680.00 |
VC Group and associates | 1 656 173.00 | | | 1 656 173.00 |
VG Loans with a maturity of up to one year at origin | 31.00 | 31.00 | | 31.00 |
VI Group and Associates | 1 657 491.00 | 1 657 491.00 | | 1 657 491.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 658 853.00 | 1 658 853.00 | | 1 658 853.00 |
VW VAT | 2 983.00 | 2 983.00 | | 2 983.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 667 546.00 | 1 667 546.00 | | 1 667 546.00 |
| |
| 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) | 2 858.00 | | | 2 858.00 |
ST Other accounts | 574.00 | | | 574.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 432.00 | | | 3 432.00 |
