| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 11 980.00 | | 11 980.00 | 11 980.00 |
BJ TOTAL (I) | 11 980.00 | | 11 980.00 | 11 980.00 |
BZ Other receivables | 9 329.00 | | 9 329.00 | 9 329.00 |
CF Cash and cash equivalents | 116 470.00 | | 116 470.00 | 116 470.00 |
CJ TOTAL (II) | 125 800.00 | | 125 800.00 | 125 800.00 |
CO Grand total (0 to V) | 137 780.00 | | 137 780.00 | 137 780.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 220 000.00 | | | 220 000.00 |
DD Legal reserve (1) | 22 000.00 | | | 22 000.00 |
DG Other reserves | 81 783.00 | | | 81 783.00 |
DH Retained earnings | -304 488.00 | | | -304 488.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 93 602.00 | | | 93 602.00 |
DL TOTAL (I) | 112 897.00 | | | 112 897.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 801.00 | | | 8 801.00 |
DX Trade payables and related accounts | 15 488.00 | | | 15 488.00 |
DY Tax and social security liabilities | 594.00 | | | 594.00 |
EC TOTAL (IV) | 24 883.00 | | | 24 883.00 |
EE Grand total (I to V) | 137 780.00 | | | 137 780.00 |
EG Accrued income and payables due within one year | 24 883.00 | | | 24 883.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 980.00 | |
FX Taxes, duties, and similar payments | | | 397.00 | |
GF Total Operating Expenses (II) | | | 1 377.00 | |
GG - OPERATING RESULT (I - II) | | | -1 377.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4.00 | |
GP Total financial income (V) | | | 4.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 373.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 99 698.00 | | | 99 698.00 |
HD Total exceptional income (VII) | 99 698.00 | | | 99 698.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 99 698.00 | | | 99 698.00 |
HK Income tax | 4 722.00 | | | 4 722.00 |
HL TOTAL REVENUE (I + III + V + VII) | 99 702.00 | | | 99 702.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 100.00 | | | 6 100.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 93 602.00 | | | 93 602.00 |
| |
| 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 | 1 980.00 | | 10 000.00 | 1 980.00 |
I3 DECREASES Total Financial Fixed Assets | | 1.00 | 11 980.00 | |
I4 DECREASES Grand Total | | 1.00 | 11 980.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 980.00 | | 10 000.00 | 1 980.00 |
| |
| 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 | 15 488.00 | 15 488.00 | | 15 488.00 |
8E Income Taxes | 306.00 | 306.00 | | 306.00 |
VB VAT | 983.00 | | | 983.00 |
VC Group and associates | 8 346.00 | | | 8 346.00 |
VI Group and Associates | 8 801.00 | 8 801.00 | | 8 801.00 |
VQ Other Taxes, Duties, and Similar Debts | 288.00 | 288.00 | | 288.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 329.00 | 9 329.00 | | 9 329.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 883.00 | 24 883.00 | | 24 883.00 |
| |
| 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) | -230.00 | | | -230.00 |
ST Other accounts | 1 210.00 | | | 1 210.00 |
YW Business tax | 397.00 | | | 397.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 397.00 | | | 397.00 |
YZ Total deductible VAT on goods and services | 148.00 | | | 148.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 980.00 | | | 980.00 |
