| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 780.00 | 4 743.00 | 2 036.00 | 6 780.00 |
BJ TOTAL (I) | 6 780.00 | 4 743.00 | 2 036.00 | 6 780.00 |
BZ Other receivables | 4 419.00 | | 4 419.00 | 4 419.00 |
CF Cash and cash equivalents | 417.00 | | 417.00 | 417.00 |
CJ TOTAL (II) | 4 836.00 | | 4 836.00 | 4 836.00 |
CO Grand total (0 to V) | 11 616.00 | 4 743.00 | 6 873.00 | 11 616.00 |
| |
| 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) | -25 415.00 | | | -25 415.00 |
DL TOTAL (I) | -24 415.00 | | | -24 415.00 |
DU Loans and Debts from Credit Institutions (3) | 32.00 | | | 32.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 288.00 | | | 24 288.00 |
DX Trade payables and related accounts | 6 795.00 | | | 6 795.00 |
DY Tax and social security liabilities | 172.00 | | | 172.00 |
EC TOTAL (IV) | 31 288.00 | | | 31 288.00 |
EE Grand total (I to V) | 6 873.00 | | | 6 873.00 |
EG Accrued income and payables due within one year | 31 288.00 | | | 31 288.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 32.00 | | | 32.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 17 245.00 | |
FX Taxes, duties, and similar payments | | | 3 423.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 743.00 | |
GF Total Operating Expenses (II) | | | 25 412.00 | |
GG - OPERATING RESULT (I - II) | | | -25 411.00 | |
GR Interest and similar expenses | | | 3.00 | |
GU Total financial expenses (VI) | | | 3.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 415.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 415.00 | | | 25 415.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -25 415.00 | | | -25 415.00 |
| |
| 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 | | | 6 780.00 | |
I4 DECREASES Grand Total | | | 6 780.00 | |
IO DECREASES Total including other intangible assets | | | 6 780.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 6 780.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 4 743.00 | | |
PE DEPRECIATION Total including other intangible assets | | 4 743.00 | | |
| |
| 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 | 6 795.00 | 6 795.00 | | 6 795.00 |
VB VAT | 4 419.00 | | | 4 419.00 |
VG Loans with a maturity of up to one year at origin | 32.00 | 32.00 | | 32.00 |
VI Group and Associates | 24 288.00 | 24 288.00 | | 24 288.00 |
VQ Other Taxes, Duties, and Similar Debts | 172.00 | 172.00 | | 172.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 419.00 | 4 419.00 | | 4 419.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 288.00 | 31 288.00 | | 31 288.00 |
| |
| 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 | 3 251.00 | | | 3 251.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 10 389.00 | | | 10 389.00 |
ST Other accounts | 3 091.00 | | | 3 091.00 |
YU External personnel | 3 768.00 | | | 3 768.00 |
YW Business tax | 172.00 | | | 172.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 423.00 | | | 3 423.00 |
YZ Total deductible VAT on goods and services | 3 163.00 | | | 3 163.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 17 245.00 | | | 17 245.00 |
