| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 25.00 | | 25.00 | 25.00 |
BX Customers and related accounts | 2 479.00 | | 2 479.00 | 2 479.00 |
BZ Other receivables | 501 907.00 | | 501 907.00 | 501 907.00 |
CF Cash and cash equivalents | 67 632.00 | | 67 632.00 | 67 632.00 |
CJ TOTAL (II) | 572 019.00 | | 572 019.00 | 572 019.00 |
CO Grand total (0 to V) | 572 044.00 | | 572 044.00 | 572 044.00 |
CU Other investments | 25.00 | | 25.00 | 25.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 57 000.00 | 57 000.00 | | 57 000.00 |
DB Share, merger, contribution premiums, etc. | 504 000.00 | 504 000.00 | | 504 000.00 |
DD Legal reserve (1) | 5 700.00 | | | 5 700.00 |
DG Other reserves | 220.00 | | | 220.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 732.00 | 5 920.00 | | -2 732.00 |
DL TOTAL (I) | 564 189.00 | 566 920.00 | | 564 189.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 2 225.00 | | |
DX Trade payables and related accounts | 7 855.00 | 9 409.00 | | 7 855.00 |
DY Tax and social security liabilities | | 1 833.00 | | |
EC TOTAL (IV) | 7 855.00 | 13 467.00 | | 7 855.00 |
EE Grand total (I to V) | 572 044.00 | 580 387.00 | | 572 044.00 |
EG Accrued income and payables due within one year | 7 855.00 | 13 467.00 | | 7 855.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 53 164.00 | | 53 164.00 | 53 164.00 |
FJ Net sales | 53 164.00 | | 53 164.00 | 53 164.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 53 164.00 | |
FW Other purchases and external expenses | | | 60 992.00 | |
FX Taxes, duties, and similar payments | | | -110.00 | |
GF Total Operating Expenses (II) | | | 60 882.00 | |
GG - OPERATING RESULT (I - II) | | | -7 718.00 | |
GL Other interest and similar income | | | 4 986.00 | |
GP Total financial income (V) | | | 4 986.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 986.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 732.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 174.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 58 150.00 | 126 667.00 | | 58 150.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 60 882.00 | 120 747.00 | | 60 882.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 732.00 | 5 920.00 | | -2 732.00 |
| |
| 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 | 25.00 | | | 25.00 |
I3 DECREASES Total Financial Fixed Assets | | | 25.00 | |
I4 DECREASES Grand Total | | | 25.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 25.00 | | | 25.00 |
| |
| 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 | 7 855.00 | 7 855.00 | | 7 855.00 |
UX Other trade receivables | 2 479.00 | 2 479.00 | | 2 479.00 |
VB VAT | 1 907.00 | 1 907.00 | | 1 907.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 500 000.00 | 500 000.00 | | 500 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 504 387.00 | 504 387.00 | | 504 387.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 855.00 | 7 855.00 | | 7 855.00 |
| |
| 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 | | 375.00 | | |
SS Intermediary remuneration and fees (excluding retrocessions) | 27 370.00 | 94 686.00 | | 27 370.00 |
ST Other accounts | 239.00 | 521.00 | | 239.00 |
YU External personnel | 33 382.00 | 24 880.00 | | 33 382.00 |
YW Business tax | -110.00 | 110.00 | | -110.00 |
YX Total of the account corresponding to line FX of table no. 2052 | -110.00 | 485.00 | | -110.00 |
YY Amount of VAT collected | 10 633.00 | 24 810.00 | | 10 633.00 |
YZ Total deductible VAT on goods and services | 12 751.00 | 14 479.00 | | 12 751.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 60 992.00 | 120 088.00 | | 60 992.00 |
