| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 9 000.00 | | 9 000.00 | 9 000.00 |
BZ Other receivables | 92 004.00 | | 92 004.00 | 92 004.00 |
CF Cash and cash equivalents | 3 615.00 | | 3 615.00 | 3 615.00 |
CJ TOTAL (II) | 95 618.00 | | 95 618.00 | 95 618.00 |
CO Grand total (0 to V) | 104 618.00 | | 104 618.00 | 104 618.00 |
CU Other investments | 9 000.00 | | 9 000.00 | 9 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DH Retained earnings | -2 689.00 | | | -2 689.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -353.00 | | | -353.00 |
DL TOTAL (I) | 46 957.00 | | | 46 957.00 |
DV Miscellaneous Loans and Financial Debts (4) | 56 906.00 | | | 56 906.00 |
DX Trade payables and related accounts | 678.00 | | | 678.00 |
DY Tax and social security liabilities | 77.00 | | | 77.00 |
EC TOTAL (IV) | 57 661.00 | | | 57 661.00 |
EE Grand total (I to V) | 104 618.00 | | | 104 618.00 |
EG Accrued income and payables due within one year | 57 661.00 | | | 57 661.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 038.00 | |
FX Taxes, duties, and similar payments | | | 231.00 | |
GF Total Operating Expenses (II) | | | 1 269.00 | |
GG - OPERATING RESULT (I - II) | | | -1 269.00 | |
GL Other interest and similar income | | | 2 572.00 | |
GP Total financial income (V) | | | 2 572.00 | |
GR Interest and similar expenses | | | 1 656.00 | |
GU Total financial expenses (VI) | | | 1 656.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 916.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -353.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 572.00 | | | 2 572.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 925.00 | | | 2 925.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -353.00 | | | -353.00 |
| |
| 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 | 9 000.00 | | | 9 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 000.00 | |
I4 DECREASES Grand Total | | | 9 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 000.00 | | | 9 000.00 |
| |
| 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 | 678.00 | 678.00 | | 678.00 |
VB VAT | 432.00 | | | 432.00 |
VC Group and associates | 91 572.00 | | | 91 572.00 |
VI Group and Associates | 56 906.00 | 56 906.00 | | 56 906.00 |
VQ Other Taxes, Duties, and Similar Debts | 77.00 | 77.00 | | 77.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 92 004.00 | 92 004.00 | | 92 004.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 57 661.00 | 57 661.00 | | 57 661.00 |
| |
| 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) | 842.00 | | | 842.00 |
ST Other accounts | 197.00 | | | 197.00 |
YW Business tax | 231.00 | | | 231.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 231.00 | | | 231.00 |
YZ Total deductible VAT on goods and services | 91.00 | | | 91.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 038.00 | | | 1 038.00 |
