| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 723.00 | 723.00 | | 723.00 |
BD Other fixed assets | 43.00 | | 43.00 | 43.00 |
BH Other financial assets | 73.00 | | 73.00 | 73.00 |
BJ TOTAL (I) | 839.00 | 723.00 | 116.00 | 839.00 |
BX Customers and related accounts | 6 600.00 | | 6 600.00 | 6 600.00 |
BZ Other receivables | 21 239.00 | | 21 239.00 | 21 239.00 |
CF Cash and cash equivalents | 2 399.00 | | 2 399.00 | 2 399.00 |
CH Prepaid expenses | 144.00 | | 144.00 | 144.00 |
CJ TOTAL (II) | 30 382.00 | | 30 382.00 | 30 382.00 |
CO Grand total (0 to V) | 31 221.00 | 723.00 | 30 498.00 | 31 221.00 |
CP Shares due in less than one year | 73.00 | | | 73.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | | | 6 000.00 |
DD Legal reserve (1) | 600.00 | | | 600.00 |
DG Other reserves | 19 855.00 | | | 19 855.00 |
DH Retained earnings | -11 633.00 | | | -11 633.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 328.00 | | | 328.00 |
DL TOTAL (I) | 15 150.00 | | | 15 150.00 |
DX Trade payables and related accounts | 4 310.00 | | | 4 310.00 |
DY Tax and social security liabilities | 11 038.00 | | | 11 038.00 |
EC TOTAL (IV) | 15 348.00 | | | 15 348.00 |
EE Grand total (I to V) | 30 498.00 | | | 30 498.00 |
EG Accrued income and payables due within one year | 15 348.00 | | | 15 348.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 500.00 | | 5 500.00 | 5 500.00 |
FJ Net sales | 5 500.00 | | 5 500.00 | 5 500.00 |
FR Total operating income (I) | | | 5 500.00 | |
FW Other purchases and external expenses | | | 4 900.00 | |
FX Taxes, duties, and similar payments | | | 273.00 | |
GF Total Operating Expenses (II) | | | 5 173.00 | |
GG - OPERATING RESULT (I - II) | | | 327.00 | |
GK Income from other securities and fixed asset receivables | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 328.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 501.00 | | | 5 501.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 173.00 | | | 5 173.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 328.00 | | | 328.00 |
| |
| 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 | 839.00 | | | 839.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 723.00 | | | 723.00 |
I3 DECREASES Total Financial Fixed Assets | | | 116.00 | |
I4 DECREASES Grand Total | | | 839.00 | |
IN DECREASES Start-up, development, or research expenses | | | 723.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 116.00 | | | 116.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 723.00 | | | 723.00 |
CY DEPRECIATION Start-up, development, or research expenses | 723.00 | | | 723.00 |
| |
| 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 | 4 310.00 | 4 310.00 | | 4 310.00 |
UT Other financial assets | 73.00 | 73.00 | | 73.00 |
UX Other trade receivables | 6 600.00 | | | 6 600.00 |
VB VAT | 808.00 | | | 808.00 |
VC Group and associates | 14 811.00 | | | 14 811.00 |
VM Income taxes | 3 580.00 | | | 3 580.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 040.00 | | | 2 040.00 |
VS Prepaid expenses | 144.00 | | | 144.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 056.00 | 28 056.00 | | 28 056.00 |
VW VAT | 11 038.00 | 11 038.00 | | 11 038.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 348.00 | 15 348.00 | | 15 348.00 |
| |
| 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 | 273.00 | | | 273.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3.00 | | | 3.00 |
ST Other accounts | 2 287.00 | | | 2 287.00 |
XQ Rental, rental and co-ownership charges | 370.00 | | | 370.00 |
YT Subcontracting | 2 240.00 | | | 2 240.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 273.00 | | | 273.00 |
YZ Total deductible VAT on goods and services | 808.00 | | | 808.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 900.00 | | | 4 900.00 |
