| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 153.00 | | 153.00 | 153.00 |
BJ TOTAL (I) | 1 903.00 | 1 750.00 | 153.00 | 1 903.00 |
BZ Other receivables | 11 715.00 | 11 375.00 | 340.00 | 11 715.00 |
CB Subscribed and called capital, not paid | 15 000.00 | | 15 000.00 | 15 000.00 |
CF Cash and cash equivalents | 19 393.00 | | 19 393.00 | 19 393.00 |
CJ TOTAL (II) | 46 108.00 | 11 375.00 | 34 733.00 | 46 108.00 |
CO Grand total (0 to V) | 48 011.00 | 13 125.00 | 34 886.00 | 48 011.00 |
CU Other investments | 1 750.00 | 1 750.00 | | 1 750.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DH Retained earnings | -49 037.00 | -35 583.00 | | -49 037.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 207.00 | -13 454.00 | | -2 207.00 |
DL TOTAL (I) | -14 244.00 | -12 037.00 | | -14 244.00 |
DV Miscellaneous Loans and Financial Debts (4) | 45 703.00 | 45 703.00 | | 45 703.00 |
DX Trade payables and related accounts | 1 800.00 | | | 1 800.00 |
DY Tax and social security liabilities | 75.00 | 75.00 | | 75.00 |
EA Other liabilities | 1 552.00 | 1 552.00 | | 1 552.00 |
EC TOTAL (IV) | 49 130.00 | 47 330.00 | | 49 130.00 |
EE Grand total (I to V) | 34 886.00 | 35 293.00 | | 34 886.00 |
EG Accrued income and payables due within one year | 49 130.00 | 47 330.00 | | 49 130.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 134.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GF Total Operating Expenses (II) | | | 2 209.00 | |
GG - OPERATING RESULT (I - II) | | | -2 209.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 207.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2.00 | 2.00 | | 2.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 209.00 | 13 457.00 | | 2 209.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 207.00 | -13 454.00 | | -2 207.00 |
| |
| 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 | 1 903.00 | | | 1 903.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 903.00 | |
I4 DECREASES Grand Total | | | 1 903.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 903.00 | | | 1 903.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 11 375.00 | | | 11 375.00 |
7B Total provisions for depreciation | 13 125.00 | | | 13 125.00 |
7C Grand total | 13 125.00 | | | 13 125.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 1 800.00 | 1 800.00 | | 1 800.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 552.00 | 1 552.00 | | 1 552.00 |
VB VAT | 340.00 | | | 340.00 |
VC Group and associates | 26 375.00 | | | 26 375.00 |
VI Group and Associates | 45 703.00 | 45 703.00 | | 45 703.00 |
VQ Other Taxes, Duties, and Similar Debts | 75.00 | 75.00 | | 75.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 715.00 | 26 715.00 | | 26 715.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 49 130.00 | 49 130.00 | | 49 130.00 |
| |
| 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) | 1 850.00 | | | 1 850.00 |
ST Other accounts | 284.00 | 218.00 | | 284.00 |
YW Business tax | 75.00 | 75.00 | | 75.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 75.00 | 75.00 | | 75.00 |
YZ Total deductible VAT on goods and services | 190.00 | | | 190.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 134.00 | 218.00 | | 2 134.00 |
