| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 166 717.00 | | 166 717.00 | 166 717.00 |
BZ Other receivables | 22 553.00 | | 22 553.00 | 22 553.00 |
CF Cash and cash equivalents | 3 328.00 | | 3 328.00 | 3 328.00 |
CJ TOTAL (II) | 192 598.00 | | 192 598.00 | 192 598.00 |
CO Grand total (0 to V) | 192 598.00 | | 192 598.00 | 192 598.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DH Retained earnings | -55 795.00 | | | -55 795.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -303.00 | | | -303.00 |
DL TOTAL (I) | -47 299.00 | | | -47 299.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 667.00 | | | 7 667.00 |
DX Trade payables and related accounts | 232 230.00 | | | 232 230.00 |
EC TOTAL (IV) | 239 897.00 | | | 239 897.00 |
EE Grand total (I to V) | 192 598.00 | | | 192 598.00 |
EG Accrued income and payables due within one year | 239 897.00 | | | 239 897.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 757.00 | |
GF Total Operating Expenses (II) | | | 1 757.00 | |
GG - OPERATING RESULT (I - II) | | | -1 757.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 757.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 455.00 | | | 1 455.00 |
HD Total exceptional income (VII) | 1 455.00 | | | 1 455.00 |
HF Exceptional expenses on capital transactions | 1.00 | | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 454.00 | | | 1 454.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 455.00 | | | 1 455.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 758.00 | | | 1 758.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -303.00 | | | -303.00 |
| |
| 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 | 1 000.00 | | | 1 000.00 |
I4 DECREASES Grand Total | | 1 000.00 | | |
IY DECREASES Total Tangible Fixed Assets | | 1 000.00 | | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 000.00 | | | 1 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 000.00 | | 1 000.00 | 1 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 000.00 | | 1 000.00 | 1 000.00 |
| |
| 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 | 232 230.00 | 232 230.00 | | 232 230.00 |
VB VAT | 22 553.00 | | | 22 553.00 |
VI Group and Associates | 7 667.00 | 7 667.00 | | 7 667.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 553.00 | 22 553.00 | | 22 553.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 239 897.00 | 239 897.00 | | 239 897.00 |
| |
| 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) | 1 174.00 | | | 1 174.00 |
ST Other accounts | 583.00 | | | 583.00 |
YZ Total deductible VAT on goods and services | 49.00 | | | 49.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 757.00 | | | 1 757.00 |
