| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 16 488.00 | 2 232.00 | 14 256.00 | 16 488.00 |
BJ TOTAL (I) | 16 488.00 | 2 232.00 | 14 256.00 | 16 488.00 |
BZ Other receivables | 925.00 | | 925.00 | 925.00 |
CF Cash and cash equivalents | 2 093.00 | | 2 093.00 | 2 093.00 |
CJ TOTAL (II) | 3 017.00 | | 3 017.00 | 3 017.00 |
CO Grand total (0 to V) | 19 505.00 | 2 232.00 | 17 273.00 | 19 505.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18.00 | | | -18.00 |
DL TOTAL (I) | 982.00 | | | 982.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 768.00 | | | 14 768.00 |
DY Tax and social security liabilities | 1 124.00 | | | 1 124.00 |
EA Other liabilities | 400.00 | | | 400.00 |
EC TOTAL (IV) | 16 291.00 | | | 16 291.00 |
EE Grand total (I to V) | 17 273.00 | | | 17 273.00 |
EG Accrued income and payables due within one year | 5 085.00 | | | 5 085.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 12 247.00 | | 12 247.00 | 12 247.00 |
FJ Net sales | 12 247.00 | | 12 247.00 | 12 247.00 |
FR Total operating income (I) | | | 12 247.00 | |
FW Other purchases and external expenses | | | 9 855.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 232.00 | |
GF Total Operating Expenses (II) | | | 12 087.00 | |
GG - OPERATING RESULT (I - II) | | | 160.00 | |
GR Interest and similar expenses | | | 178.00 | |
GU Total financial expenses (VI) | | | 178.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -178.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 12 247.00 | | | 12 247.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 265.00 | | | 12 265.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18.00 | | | -18.00 |
| |
| 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 | | | 16 488.00 | |
I4 DECREASES Grand Total | | | 16 488.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 16 488.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 16 488.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 2 232.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 2 232.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 14 065.00 | 2 859.00 | 11 206.00 | 14 065.00 |
8K Other liabilities (including liabilities related to repo transactions) | 400.00 | 400.00 | | 400.00 |
VB VAT | 925.00 | | | 925.00 |
VI Group and Associates | 703.00 | 703.00 | | 703.00 |
VJ Loans taken out during the year | 15 000.00 | | | 15 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 925.00 | 925.00 | | 925.00 |
VW VAT | 1 124.00 | 1 124.00 | | 1 124.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 291.00 | 5 085.00 | 11 206.00 | 16 291.00 |
| |
| 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) | 3 650.00 | | | 3 650.00 |
ST Other accounts | 5 805.00 | | | 5 805.00 |
XQ Rental, rental and co-ownership charges | 400.00 | | | 400.00 |
YP Average staff number | 8.00 | | | 8.00 |
YY Amount of VAT collected | 2 145.00 | | | 2 145.00 |
YZ Total deductible VAT on goods and services | 2 150.00 | | | 2 150.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 9 855.00 | | | 9 855.00 |
