| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 980.00 | | 3 980.00 | 3 980.00 |
BX Customers and related accounts | 2 760.00 | | 2 760.00 | 2 760.00 |
BZ Other receivables | 1 569.00 | | 1 569.00 | 1 569.00 |
CF Cash and cash equivalents | 4 498.00 | | 4 498.00 | 4 498.00 |
CJ TOTAL (II) | 8 827.00 | | 8 827.00 | 8 827.00 |
CO Grand total (0 to V) | 12 807.00 | | 12 807.00 | 12 807.00 |
CU Other investments | 3 980.00 | | 3 980.00 | 3 980.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 800.00 | | | 7 800.00 |
DH Retained earnings | -135 027.00 | | | -135 027.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 071.00 | | | -2 071.00 |
DL TOTAL (I) | -129 298.00 | | | -129 298.00 |
DV Miscellaneous Loans and Financial Debts (4) | 137 701.00 | | | 137 701.00 |
DX Trade payables and related accounts | 300.00 | | | 300.00 |
DY Tax and social security liabilities | 4 104.00 | | | 4 104.00 |
EC TOTAL (IV) | 142 105.00 | | | 142 105.00 |
EE Grand total (I to V) | 12 807.00 | | | 12 807.00 |
EG Accrued income and payables due within one year | 142 105.00 | | | 142 105.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 000.00 | | 2 000.00 | 2 000.00 |
FJ Net sales | 2 000.00 | | 2 000.00 | 2 000.00 |
FR Total operating income (I) | | | 2 000.00 | |
FW Other purchases and external expenses | | | 296.00 | |
FX Taxes, duties, and similar payments | | | 148.00 | |
GF Total Operating Expenses (II) | | | 444.00 | |
GG - OPERATING RESULT (I - II) | | | 1 556.00 | |
GL Other interest and similar income | | | 17.00 | |
GP Total financial income (V) | | | 17.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 17.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 573.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 644.00 | | | 3 644.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 017.00 | | | 2 017.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 088.00 | | | 4 088.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 071.00 | | | -2 071.00 |
| |
| 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 | 3 980.00 | | | 3 980.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 980.00 | |
I4 DECREASES Grand Total | | | 3 980.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 980.00 | | | 3 980.00 |
| |
| 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 | 300.00 | 300.00 | | 300.00 |
8E Income Taxes | 3 644.00 | 3 644.00 | | 3 644.00 |
UX Other trade receivables | 2 760.00 | | | 2 760.00 |
VB VAT | 63.00 | | | 63.00 |
VC Group and associates | 1 506.00 | | | 1 506.00 |
VI Group and Associates | 137 701.00 | 137 701.00 | | 137 701.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 329.00 | 4 329.00 | | 4 329.00 |
VW VAT | 460.00 | 460.00 | | 460.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 142 105.00 | 142 105.00 | | 142 105.00 |
| |
| 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) | 94.00 | | | 94.00 |
ST Other accounts | 203.00 | | | 203.00 |
YW Business tax | 148.00 | | | 148.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 148.00 | | | 148.00 |
YY Amount of VAT collected | 161.00 | | | 161.00 |
YZ Total deductible VAT on goods and services | 140.00 | | | 140.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 296.00 | | | 296.00 |
