| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 10 135.00 | 80.00 | 10 055.00 | 10 135.00 |
BH Other financial assets | 900.00 | | 900.00 | 900.00 |
BJ TOTAL (I) | 11 035.00 | 80.00 | 10 955.00 | 11 035.00 |
BN Goods in progress | 250.00 | | 250.00 | 250.00 |
BX Customers and related accounts | 164 920.00 | | 164 920.00 | 164 920.00 |
BZ Other receivables | 3 582.00 | | 3 582.00 | 3 582.00 |
CF Cash and cash equivalents | 10 000.00 | | 10 000.00 | 10 000.00 |
CH Prepaid expenses | 1 125.00 | | 1 125.00 | 1 125.00 |
CJ TOTAL (II) | 179 877.00 | | 179 877.00 | 179 877.00 |
CO Grand total (0 to V) | 190 912.00 | 80.00 | 190 832.00 | 190 912.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 455.00 | | | -10 455.00 |
DL TOTAL (I) | -455.00 | | | -455.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 424.00 | | | 7 424.00 |
DX Trade payables and related accounts | 18 943.00 | | | 18 943.00 |
DY Tax and social security liabilities | 27 487.00 | | | 27 487.00 |
EB Prepaid income (2) | 137 433.00 | | | 137 433.00 |
EC TOTAL (IV) | 191 287.00 | | | 191 287.00 |
EE Grand total (I to V) | 190 832.00 | | | 190 832.00 |
EG Accrued income and payables due within one year | 191 287.00 | | | 191 287.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 353.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 80.00 | |
GF Total Operating Expenses (II) | | | 10 434.00 | |
GG - OPERATING RESULT (I - II) | | | -10 434.00 | |
GR Interest and similar expenses | | | 22.00 | |
GU Total financial expenses (VI) | | | 22.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -22.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 455.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 455.00 | | | 10 455.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 455.00 | | | -10 455.00 |
| |
| 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 | | | 11 035.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 900.00 | |
I4 DECREASES Grand Total | | | 11 035.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 135.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 10 135.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 900.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 80.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 80.00 | | |
| |
| 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 | 18 943.00 | 18 943.00 | | 18 943.00 |
8L Deferred income | 137 433.00 | 137 433.00 | | 137 433.00 |
UT Other financial assets | 900.00 | | | 900.00 |
UX Other trade receivables | 164 920.00 | | | 164 920.00 |
VB VAT | 3 582.00 | | | 3 582.00 |
VI Group and Associates | 7 424.00 | 7 424.00 | | 7 424.00 |
VS Prepaid expenses | 1 125.00 | | | 1 125.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 170 527.00 | 169 627.00 | 900.00 | 170 527.00 |
VW VAT | 27 487.00 | 27 487.00 | | 27 487.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 191 287.00 | 191 287.00 | | 191 287.00 |
| |
| 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) | 3 848.00 | | | 3 848.00 |
ST Other accounts | 3 840.00 | | | 3 840.00 |
XQ Rental, rental and co-ownership charges | 2 665.00 | | | 2 665.00 |
YY Amount of VAT collected | 27 487.00 | | | 27 487.00 |
YZ Total deductible VAT on goods and services | 3 582.00 | | | 3 582.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 10 353.00 | | | 10 353.00 |
