| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 712.00 | 712.00 | | 712.00 |
BJ TOTAL (I) | 712.00 | 712.00 | | 712.00 |
BZ Other receivables | 70.00 | | 70.00 | 70.00 |
CF Cash and cash equivalents | 1 238.00 | | 1 238.00 | 1 238.00 |
CJ TOTAL (II) | 1 308.00 | | 1 308.00 | 1 308.00 |
CO Grand total (0 to V) | 2 019.00 | 712.00 | 1 308.00 | 2 019.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DH Retained earnings | -164 606.00 | | | -164 606.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 075.00 | | | 3 075.00 |
DL TOTAL (I) | -153 531.00 | | | -153 531.00 |
DV Miscellaneous Loans and Financial Debts (4) | 154 206.00 | | | 154 206.00 |
DX Trade payables and related accounts | 420.00 | | | 420.00 |
DY Tax and social security liabilities | 212.00 | | | 212.00 |
EC TOTAL (IV) | 154 838.00 | | | 154 838.00 |
EE Grand total (I to V) | 1 308.00 | | | 1 308.00 |
EG Accrued income and payables due within one year | 632.00 | | | 632.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 507.00 | | 5 507.00 | 5 507.00 |
FJ Net sales | 5 507.00 | | 5 507.00 | 5 507.00 |
FR Total operating income (I) | | | 5 507.00 | |
FW Other purchases and external expenses | | | 2 206.00 | |
FX Taxes, duties, and similar payments | | | 225.00 | |
GF Total Operating Expenses (II) | | | 2 432.00 | |
GG - OPERATING RESULT (I - II) | | | 3 075.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 075.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 507.00 | | | 5 507.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 432.00 | | | 2 432.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 075.00 | | | 3 075.00 |
| |
| 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 | 712.00 | | | 712.00 |
I4 DECREASES Grand Total | | | 712.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 712.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 712.00 | | | 712.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 712.00 | | | 712.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 712.00 | | | 712.00 |
| |
| 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 | 420.00 | 420.00 | | 420.00 |
VB VAT | 70.00 | | | 70.00 |
VI Group and Associates | 154 206.00 | | | 154 206.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 70.00 | 70.00 | | 70.00 |
VW VAT | 212.00 | 212.00 | | 212.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 154 838.00 | 632.00 | | 154 838.00 |
| |
| 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 | 53.00 | | | 53.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 427.00 | | | 427.00 |
ST Other accounts | 1 779.00 | | | 1 779.00 |
YW Business tax | 172.00 | | | 172.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 225.00 | | | 225.00 |
YY Amount of VAT collected | 567.00 | | | 567.00 |
YZ Total deductible VAT on goods and services | 216.00 | | | 216.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 206.00 | | | 2 206.00 |
