| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 7 588.00 | | 7 588.00 | 7 588.00 |
BJ TOTAL (I) | 7 588.00 | | 7 588.00 | 7 588.00 |
BZ Other receivables | 13.00 | | 13.00 | 13.00 |
CF Cash and cash equivalents | 15 734.00 | | 15 734.00 | 15 734.00 |
CJ TOTAL (II) | 15 747.00 | | 15 747.00 | 15 747.00 |
CO Grand total (0 to V) | 23 334.00 | | 23 334.00 | 23 334.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | -1 710.00 | | | -1 710.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 306.00 | -1 710.00 | | -9 306.00 |
DL TOTAL (I) | -7 016.00 | 2 290.00 | | -7 016.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 000.00 | | | 30 000.00 |
DX Trade payables and related accounts | 350.00 | 300.00 | | 350.00 |
EC TOTAL (IV) | 30 350.00 | 300.00 | | 30 350.00 |
EE Grand total (I to V) | 23 334.00 | 2 590.00 | | 23 334.00 |
EG Accrued income and payables due within one year | 350.00 | 300.00 | | 350.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 640.00 | |
FX Taxes, duties, and similar payments | | | 2 664.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 9 306.00 | |
GG - OPERATING RESULT (I - II) | | | -9 306.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 306.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 306.00 | 1 710.00 | | 9 306.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 306.00 | -1 710.00 | | -9 306.00 |
| |
| 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 | | | 7 588.00 | |
I4 DECREASES Grand Total | | | 7 588.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 588.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 7 588.00 | |
| |
| 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 | 350.00 | 350.00 | | 350.00 |
VB VAT | 13.00 | | | 13.00 |
VI Group and Associates | 30 000.00 | | | 30 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13.00 | 13.00 | | 13.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 350.00 | 350.00 | | 30 350.00 |
| |
| 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 | 2 215.00 | | | 2 215.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 470.00 | 926.00 | | 4 470.00 |
ST Other accounts | 229.00 | 353.00 | | 229.00 |
YT Subcontracting | 1 941.00 | | | 1 941.00 |
YW Business tax | 449.00 | 431.00 | | 449.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 664.00 | 431.00 | | 2 664.00 |
YZ Total deductible VAT on goods and services | 1 268.00 | 161.00 | | 1 268.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 640.00 | 1 279.00 | | 6 640.00 |
