| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 47 500.00 | | 47 500.00 | 47 500.00 |
BJ TOTAL (I) | 50 000.00 | | 50 000.00 | 50 000.00 |
BZ Other receivables | 1 122.00 | | 1 122.00 | 1 122.00 |
CJ TOTAL (II) | 1 122.00 | | 1 122.00 | 1 122.00 |
CO Grand total (0 to V) | 51 122.00 | | 51 122.00 | 51 122.00 |
CU Other investments | 2 500.00 | | 2 500.00 | 2 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -43 659.00 | | | -43 659.00 |
DL TOTAL (I) | -38 659.00 | | | -38 659.00 |
DU Loans and Debts from Credit Institutions (3) | 47.00 | | | 47.00 |
DV Miscellaneous Loans and Financial Debts (4) | 50 400.00 | | | 50 400.00 |
DX Trade payables and related accounts | 1 200.00 | | | 1 200.00 |
DY Tax and social security liabilities | 38 134.00 | | | 38 134.00 |
EC TOTAL (IV) | 89 781.00 | | | 89 781.00 |
EE Grand total (I to V) | 51 122.00 | | | 51 122.00 |
EG Accrued income and payables due within one year | 89 781.00 | | | 89 781.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 47.00 | | | 47.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 761.00 | |
FX Taxes, duties, and similar payments | | | 886.00 | |
GF Total Operating Expenses (II) | | | 6 647.00 | |
GG - OPERATING RESULT (I - II) | | | -6 647.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 122.00 | |
GP Total financial income (V) | | | 1 122.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 122.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 525.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 38 134.00 | | | 38 134.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 122.00 | | | 1 122.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 781.00 | | | 44 781.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -43 659.00 | | | -43 659.00 |
| |
| 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 | | | 50 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 50 000.00 | |
I4 DECREASES Grand Total | | | 50 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 50 000.00 | |
| |
| 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 | 1 200.00 | 1 200.00 | | 1 200.00 |
8E Income Taxes | 38 134.00 | 38 134.00 | | 38 134.00 |
UL Receivables related to investments | 47 500.00 | | | 47 500.00 |
VG Loans with a maturity of up to one year at origin | 47.00 | 47.00 | | 47.00 |
VI Group and Associates | 50 400.00 | 50 400.00 | | 50 400.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 122.00 | | | 1 122.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 622.00 | 1 122.00 | 47 500.00 | 48 622.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 89 781.00 | 89 781.00 | | 89 781.00 |
| |
| 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 | 726.00 | | | 726.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 296.00 | | | 5 296.00 |
ST Other accounts | 465.00 | | | 465.00 |
YW Business tax | 160.00 | | | 160.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 886.00 | | | 886.00 |
YZ Total deductible VAT on goods and services | 737.00 | | | 737.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 761.00 | | | 5 761.00 |
