| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 5 000.00 | 5 000.00 | | 5 000.00 |
AT Other tangible assets | 485.00 | 168.00 | 316.00 | 485.00 |
BH Other financial assets | | | 100.00 | |
BJ TOTAL (I) | 5 585.00 | 5 168.00 | 416.00 | 5 585.00 |
CF Cash and cash equivalents | 135.00 | | 135.00 | 135.00 |
CJ TOTAL (II) | 135.00 | | 135.00 | 135.00 |
CO Grand total (0 to V) | 5 720.00 | 5 168.00 | 552.00 | 5 720.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 000.00 | | | 9 000.00 |
DH Retained earnings | -61 548.00 | | | -61 548.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 480.00 | | | 1 480.00 |
DL TOTAL (I) | -51 068.00 | | | -51 068.00 |
DY Tax and social security liabilities | 277.00 | | | 277.00 |
EA Other liabilities | 51 342.00 | | | 51 342.00 |
EC TOTAL (IV) | 51 619.00 | | | 51 619.00 |
EE Grand total (I to V) | 552.00 | | | 552.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 12 000.00 | | 12 000.00 | 12 000.00 |
FJ Net sales | 12 000.00 | | 12 000.00 | 12 000.00 |
FR Total operating income (I) | | | 12 000.00 | |
FW Other purchases and external expenses | | | 9 258.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 349.00 | |
GF Total Operating Expenses (II) | | | 10 608.00 | |
GG - OPERATING RESULT (I - II) | | | 1 391.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 391.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 88.00 | | | 88.00 |
HD Total exceptional income (VII) | 88.00 | | | 88.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 88.00 | | | 88.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12 088.00 | | | 12 088.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 608.00 | | | 10 608.00 |
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 | 5 585.00 | | | 5 585.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 5 000.00 | | | 5 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 100.00 | |
I4 DECREASES Grand Total | | | 5 585.00 | |
IN DECREASES Start-up, development, or research expenses | | | 5 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 485.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 485.00 | | | 5 485.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 100.00 | | | 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 818.00 | 1 350.00 | | 3 818.00 |
CY DEPRECIATION Start-up, development, or research expenses | 4 747.00 | 1 253.00 | | 4 747.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 71.00 | 97.00 | | 71.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VI Group and Associates | 51 342.00 | | | 51 342.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 135.00 | | | 135.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 135.00 | 135.00 | | 135.00 |
VW VAT | 277.00 | 277.00 | | 277.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 51 619.00 | 277.00 | 51 342.00 | 51 619.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ST Other accounts | 8 462.00 | | | 8 462.00 |
XQ Rental, rental and co-ownership charges | 648.00 | | | 648.00 |
YV Retrocessions of fees, commissions and brokerage | 148.00 | | | 148.00 |
YY Amount of VAT collected | 2 400.00 | | | 2 400.00 |
YZ Total deductible VAT on goods and services | 1 452.00 | | | 1 452.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 9 258.00 | | | 9 258.00 |
