| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 297.00 | 2 297.00 | | 2 297.00 |
BJ TOTAL (I) | 2 464.00 | 2 297.00 | 167.00 | 2 464.00 |
BZ Other receivables | 345.00 | | 345.00 | 345.00 |
CF Cash and cash equivalents | 312 075.00 | | 312 075.00 | 312 075.00 |
CH Prepaid expenses | 142.00 | | 142.00 | 142.00 |
CJ TOTAL (II) | 312 563.00 | | 312 563.00 | 312 563.00 |
CO Grand total (0 to V) | 315 028.00 | 2 297.00 | 312 730.00 | 315 028.00 |
CU Other investments | 167.00 | | 167.00 | 167.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 146 899.00 | | | 146 899.00 |
DD Legal reserve (1) | 1 249.00 | | | 1 249.00 |
DG Other reserves | 23 732.00 | | | 23 732.00 |
DH Retained earnings | 58 399.00 | | | 58 399.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 057.00 | | | -4 057.00 |
DL TOTAL (I) | 226 223.00 | | | 226 223.00 |
DU Loans and Debts from Credit Institutions (3) | 16 517.00 | | | 16 517.00 |
DV Miscellaneous Loans and Financial Debts (4) | 68 474.00 | | | 68 474.00 |
DX Trade payables and related accounts | 1 235.00 | | | 1 235.00 |
DY Tax and social security liabilities | 279.00 | | | 279.00 |
EC TOTAL (IV) | 86 506.00 | | | 86 506.00 |
EE Grand total (I to V) | 312 730.00 | | | 312 730.00 |
EG Accrued income and payables due within one year | 86 506.00 | | | 86 506.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 16 517.00 | | | 16 517.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 734.00 | |
FX Taxes, duties, and similar payments | | | 198.00 | |
FY Salaries and Wages | | | 12 915.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 416.00 | |
GF Total Operating Expenses (II) | | | 22 265.00 | |
GG - OPERATING RESULT (I - II) | | | -22 265.00 | |
GL Other interest and similar income | | | 18 207.00 | |
GP Total financial income (V) | | | 18 207.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 18 207.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 057.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 18 208.00 | | | 18 208.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 265.00 | | | 22 265.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 057.00 | | | -4 057.00 |
| |
| 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 | 2 463.00 | | | 2 463.00 |
I3 DECREASES Total Financial Fixed Assets | | | 167.00 | |
I4 DECREASES Grand Total | | | 2 464.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 297.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 297.00 | | | 2 297.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 165.00 | | | 165.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 881.00 | 416.00 | | 1 881.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 881.00 | 416.00 | | 1 881.00 |
| |
| 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 | 1 235.00 | 1 235.00 | | 1 235.00 |
8C Staff and Related Accounts | 279.00 | 279.00 | | 279.00 |
VB VAT | 345.00 | | | 345.00 |
VG Loans with a maturity of up to one year at origin | 16 517.00 | 16 517.00 | | 16 517.00 |
VI Group and Associates | 68 474.00 | 68 474.00 | | 68 474.00 |
VS Prepaid expenses | 142.00 | | | 142.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 487.00 | 487.00 | | 487.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 86 506.00 | 86 506.00 | | 86 506.00 |
| |
| 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) | 666.00 | | | 666.00 |
ST Other accounts | 3 268.00 | | | 3 268.00 |
XQ Rental, rental and co-ownership charges | 4 800.00 | | | 4 800.00 |
YW Business tax | 198.00 | | | 198.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 198.00 | | | 198.00 |
YZ Total deductible VAT on goods and services | 358.00 | | | 358.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 8 734.00 | | | 8 734.00 |
