| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 59 407.00 | | 59 407.00 | 59 407.00 |
BJ TOTAL (I) | 89 407.00 | | 89 407.00 | 89 407.00 |
BZ Other receivables | 839.00 | | 839.00 | 839.00 |
CF Cash and cash equivalents | 3 221.00 | | 3 221.00 | 3 221.00 |
CJ TOTAL (II) | 4 060.00 | | 4 060.00 | 4 060.00 |
CO Grand total (0 to V) | 93 468.00 | | 93 468.00 | 93 468.00 |
CU Other investments | 30 000.00 | | 30 000.00 | 30 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DH Retained earnings | -3 420.00 | | | -3 420.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 107.00 | | | -1 107.00 |
DL TOTAL (I) | 45 472.00 | | | 45 472.00 |
DV Miscellaneous Loans and Financial Debts (4) | 45 409.00 | | | 45 409.00 |
DX Trade payables and related accounts | 2 369.00 | | | 2 369.00 |
DY Tax and social security liabilities | 217.00 | | | 217.00 |
EC TOTAL (IV) | 47 996.00 | | | 47 996.00 |
EE Grand total (I to V) | 93 468.00 | | | 93 468.00 |
EG Accrued income and payables due within one year | 2 587.00 | | | 2 587.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 750.00 | | 750.00 | 750.00 |
FJ Net sales | 750.00 | | 750.00 | 750.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 752.00 | |
FW Other purchases and external expenses | | | 2 219.00 | |
FX Taxes, duties, and similar payments | | | 146.00 | |
GE Other Expenses | | | 145.00 | |
GF Total Operating Expenses (II) | | | 2 511.00 | |
GG - OPERATING RESULT (I - II) | | | -1 758.00 | |
GL Other interest and similar income | | | 654.00 | |
GP Total financial income (V) | | | 654.00 | |
GR Interest and similar expenses | | | 3.00 | |
GU Total financial expenses (VI) | | | 3.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 651.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 107.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 406.00 | | | 1 406.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 514.00 | | | 2 514.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 107.00 | | | -1 107.00 |
| |
| 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 | 60 559.00 | | 28 847.00 | 60 559.00 |
I3 DECREASES Total Financial Fixed Assets | | | 89 407.00 | |
I4 DECREASES Grand Total | | | 89 407.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 60 559.00 | | 28 847.00 | 60 559.00 |
| |
| 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 | 2 369.00 | 2 369.00 | | 2 369.00 |
UL Receivables related to investments | 59 407.00 | | | 59 407.00 |
VB VAT | 839.00 | | | 839.00 |
VI Group and Associates | 45 409.00 | | 45 409.00 | 45 409.00 |
VQ Other Taxes, Duties, and Similar Debts | 217.00 | 217.00 | | 217.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 60 247.00 | 839.00 | 59 407.00 | 60 247.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 47 996.00 | 2 587.00 | 45 409.00 | 47 996.00 |
| |
| 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) | 1 700.00 | | | 1 700.00 |
ST Other accounts | 519.00 | | | 519.00 |
YW Business tax | 146.00 | | | 146.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 146.00 | | | 146.00 |
YY Amount of VAT collected | 150.00 | | | 150.00 |
YZ Total deductible VAT on goods and services | 407.00 | | | 407.00 |
ZE Dividends | 1.00 | | | 1.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 219.00 | | | 2 219.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
