| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 625.00 | | 625.00 | 625.00 |
AF Concessions, Patents and Similar Rights | 3 200.00 | | 3 200.00 | 3 200.00 |
AT Other tangible assets | 1 415.00 | 472.00 | 943.00 | 1 415.00 |
BJ TOTAL (I) | 4 615.00 | 472.00 | 4 143.00 | 4 615.00 |
BZ Other receivables | 1 382.00 | | 1 382.00 | 1 382.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 1 382.00 | | 1 382.00 | 1 382.00 |
CO Grand total (0 to V) | 6 622.00 | 472.00 | 6 151.00 | 6 622.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -4 216.00 | | | -4 216.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 574.00 | -7 416.00 | | -2 574.00 |
DL TOTAL (I) | 3 209.00 | 2 582.00 | | 3 209.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 942.00 | 1 137.00 | | 2 942.00 |
DX Trade payables and related accounts | | 3 069.00 | | |
EC TOTAL (IV) | 2 942.00 | 4 206.00 | | 2 942.00 |
EE Grand total (I to V) | 6 151.00 | 6 788.00 | | 6 151.00 |
EG Accrued income and payables due within one year | 2 942.00 | 4 206.00 | | 2 942.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 102.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 472.00 | |
GF Total Operating Expenses (II) | | | 2 574.00 | |
GG - OPERATING RESULT (I - II) | | | -2 574.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 574.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 574.00 | 7 418.00 | | 2 574.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 574.00 | -7 418.00 | | -2 574.00 |
| |
| 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 | 1 415.00 | | 3 200.00 | 1 415.00 |
I4 DECREASES Grand Total | | | 4 615.00 | |
IO DECREASES Total including other intangible assets | | | 3 200.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 415.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 3 200.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 415.00 | | | 1 415.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 472.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 472.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 1 382.00 | 1 382.00 | | 1 382.00 |
VI Group and Associates | 2 942.00 | 2 942.00 | | 2 942.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 382.00 | 1 382.00 | | 1 382.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 942.00 | 2 942.00 | | 2 942.00 |
| |
| 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) | | 888.00 | | |
ST Other accounts | 1 726.00 | 3 288.00 | | 1 726.00 |
YT Subcontracting | 376.00 | 3 443.00 | | 376.00 |
YZ Total deductible VAT on goods and services | 115.00 | 1 003.00 | | 115.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 102.00 | 7 416.00 | | 2 102.00 |
