| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 592 007.00 | | 592 007.00 | 592 007.00 |
BJ TOTAL (I) | 592 007.00 | | 592 007.00 | 592 007.00 |
BZ Other receivables | 22 458.00 | | 22 458.00 | 22 458.00 |
CJ TOTAL (II) | 22 458.00 | | 22 458.00 | 22 458.00 |
CO Grand total (0 to V) | 614 465.00 | | 614 465.00 | 614 465.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DH Retained earnings | -392 506.00 | | | -392 506.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -32 209.00 | | | -32 209.00 |
DL TOTAL (I) | -414 714.00 | | | -414 714.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 011 006.00 | | | 1 011 006.00 |
DX Trade payables and related accounts | 12 008.00 | | | 12 008.00 |
DY Tax and social security liabilities | 6 165.00 | | | 6 165.00 |
EC TOTAL (IV) | 1 029 179.00 | | | 1 029 179.00 |
EE Grand total (I to V) | 614 465.00 | | | 614 465.00 |
EG Accrued income and payables due within one year | 33 084.00 | | | 33 084.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 131.00 | |
FX Taxes, duties, and similar payments | | | 6 164.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 17 298.00 | |
GG - OPERATING RESULT (I - II) | | | -17 298.00 | |
GR Interest and similar expenses | | | 14 911.00 | |
GU Total financial expenses (VI) | | | 14 911.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -14 911.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -32 209.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 209.00 | | | 32 209.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -32 209.00 | | | -32 209.00 |
| |
| 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 | 592 007.00 | | | 592 007.00 |
I4 DECREASES Grand Total | | | 592 007.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 592 007.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 592 007.00 | | | 592 007.00 |
| |
| 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 | 12 008.00 | 12 008.00 | | 12 008.00 |
VB VAT | 22 458.00 | | | 22 458.00 |
VI Group and Associates | 1 011 006.00 | 14 911.00 | | 1 011 006.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 165.00 | 6 165.00 | | 6 165.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 458.00 | 22 458.00 | | 22 458.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 029 179.00 | 33 084.00 | | 1 029 179.00 |
| |
| 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 | 6 000.00 | | | 6 000.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 100.00 | | | 1 100.00 |
ST Other accounts | 10 031.00 | | | 10 031.00 |
YW Business tax | 164.00 | | | 164.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 164.00 | | | 6 164.00 |
YZ Total deductible VAT on goods and services | 2 221.00 | | | 2 221.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 11 131.00 | | | 11 131.00 |
