| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 102 656.00 | | 102 656.00 | 102 656.00 |
BJ TOTAL (I) | 102 656.00 | | 102 656.00 | 102 656.00 |
BZ Other receivables | 1 603.00 | | 1 603.00 | 1 603.00 |
CF Cash and cash equivalents | 11 908.00 | | 11 908.00 | 11 908.00 |
CJ TOTAL (II) | 13 512.00 | | 13 512.00 | 13 512.00 |
CO Grand total (0 to V) | 116 168.00 | | 116 168.00 | 116 168.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | | | 7 500.00 |
DH Retained earnings | -8 341.00 | | | -8 341.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 393.00 | | | -10 393.00 |
DL TOTAL (I) | -11 234.00 | | | -11 234.00 |
DV Miscellaneous Loans and Financial Debts (4) | 127 402.00 | | | 127 402.00 |
EC TOTAL (IV) | 127 402.00 | | | 127 402.00 |
EE Grand total (I to V) | 116 168.00 | | | 116 168.00 |
EG Accrued income and payables due within one year | 127 402.00 | | | 127 402.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 283.00 | |
FX Taxes, duties, and similar payments | | | 7 567.00 | |
GF Total Operating Expenses (II) | | | 7 851.00 | |
GG - OPERATING RESULT (I - II) | | | -7 851.00 | |
GR Interest and similar expenses | | | 2 541.00 | |
GU Total financial expenses (VI) | | | 2 541.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 541.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 393.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 393.00 | | | 10 393.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 393.00 | | | -10 393.00 |
| |
| 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 | 102 656.00 | | | 102 656.00 |
I4 DECREASES Grand Total | | | 102 656.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 102 656.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 102 656.00 | | | 102 656.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 1 603.00 | | | 1 603.00 |
VI Group and Associates | 127 402.00 | 127 402.00 | | 127 402.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 603.00 | 1 603.00 | | 1 603.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 127 402.00 | 127 402.00 | | 127 402.00 |
| |
| 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 | 7 417.00 | | | 7 417.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 44.00 | | | 44.00 |
ST Other accounts | 239.00 | | | 239.00 |
YW Business tax | 150.00 | | | 150.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 7 567.00 | | | 7 567.00 |
YZ Total deductible VAT on goods and services | 50.00 | | | 50.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 283.00 | | | 283.00 |
