| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AL Advances and down payments on intangible assets. | 1 160 500.00 | | 1 160 500.00 | 1 160 500.00 |
BJ TOTAL (I) | 1 160 500.00 | | 1 160 500.00 | 1 160 500.00 |
BZ Other receivables | 59 600.00 | | 59 600.00 | 59 600.00 |
CF Cash and cash equivalents | 85 056.00 | | 85 056.00 | 85 056.00 |
CJ TOTAL (II) | 144 656.00 | | 144 656.00 | 144 656.00 |
CO Grand total (0 to V) | 1 305 156.00 | | 1 305 156.00 | 1 305 156.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 300 000.00 | | | 1 300 000.00 |
DH Retained earnings | -2 428.00 | | | -2 428.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 785.00 | | | 5 785.00 |
DL TOTAL (I) | 1 303 356.00 | | | 1 303 356.00 |
DX Trade payables and related accounts | 1 800.00 | | | 1 800.00 |
EC TOTAL (IV) | 1 800.00 | | | 1 800.00 |
EE Grand total (I to V) | 1 305 156.00 | | | 1 305 156.00 |
EG Accrued income and payables due within one year | 1 800.00 | | | 1 800.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 182.00 | |
GF Total Operating Expenses (II) | | | 2 182.00 | |
GG - OPERATING RESULT (I - II) | | | -2 182.00 | |
GL Other interest and similar income | | | 7 967.00 | |
GP Total financial income (V) | | | 7 967.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 967.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 786.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 967.00 | | | 7 967.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 182.00 | | | 2 182.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 785.00 | | | 5 785.00 |
| |
| 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 | 1 300 000.00 | | | 1 300 000.00 |
I4 DECREASES Grand Total | | 139 500.00 | 1 160 500.00 | |
IO DECREASES Total including other intangible assets | | 139 500.00 | 1 160 500.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 300 000.00 | | | 1 300 000.00 |
| |
| 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 | 1 800.00 | 1 800.00 | | 1 800.00 |
VC Group and associates | 59 600.00 | | | 59 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 59 600.00 | 59 600.00 | | 59 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 800.00 | 1 800.00 | | 1 800.00 |
| |
| 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) | 2 182.00 | | | 2 182.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 182.00 | | | 2 182.00 |
