| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 15 000.00 | 4 300.00 | 10 700.00 | 15 000.00 |
BJ TOTAL (I) | 1 525 000.00 | 4 300.00 | 1 520 700.00 | 1 525 000.00 |
BZ Other receivables | 37 942.00 | | 37 942.00 | 37 942.00 |
CF Cash and cash equivalents | 22 541.00 | | 22 541.00 | 22 541.00 |
CJ TOTAL (II) | 60 484.00 | | 60 484.00 | 60 484.00 |
CO Grand total (0 to V) | 1 585 484.00 | 4 300.00 | 1 581 184.00 | 1 585 484.00 |
CU Other investments | 1 510 000.00 | | 1 510 000.00 | 1 510 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 345 000.00 | | | 1 345 000.00 |
DD Legal reserve (1) | 14.00 | | | 14.00 |
DG Other reserves | 277.00 | | | 277.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 363.00 | | | -2 363.00 |
DL TOTAL (I) | 1 342 928.00 | | | 1 342 928.00 |
DV Miscellaneous Loans and Financial Debts (4) | 174 952.00 | | | 174 952.00 |
DX Trade payables and related accounts | 24 217.00 | | | 24 217.00 |
DY Tax and social security liabilities | 6 736.00 | | | 6 736.00 |
EA Other liabilities | 32 349.00 | | | 32 349.00 |
EC TOTAL (IV) | 238 256.00 | | | 238 256.00 |
EE Grand total (I to V) | 1 581 184.00 | | | 1 581 184.00 |
EG Accrued income and payables due within one year | 73 256.00 | | | 73 256.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 209 394.00 | | 209 394.00 | 209 394.00 |
FJ Net sales | 209 394.00 | | 209 394.00 | 209 394.00 |
FQ Other income | | | 699.00 | |
FR Total operating income (I) | | | 210 093.00 | |
FW Other purchases and external expenses | | | 203 888.00 | |
FX Taxes, duties, and similar payments | | | 587.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 000.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 207 478.00 | |
GG - OPERATING RESULT (I - II) | | | 2 615.00 | |
GR Interest and similar expenses | | | 4 952.00 | |
GU Total financial expenses (VI) | | | 4 952.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 952.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 337.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 26.00 | | | 26.00 |
HL TOTAL REVENUE (I + III + V + VII) | 210 093.00 | | | 210 093.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 212 457.00 | | | 212 457.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 363.00 | | | -2 363.00 |
| |
| 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 | 1 525 000.00 | | | 1 525 000.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 15 000.00 | | | 15 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 510 000.00 | |
I4 DECREASES Grand Total | | | 1 525 000.00 | |
IN DECREASES Start-up, development, or research expenses | | | 15 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 510 000.00 | | | 1 510 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 300.00 | 3 000.00 | | 1 300.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 300.00 | 3 000.00 | | 1 300.00 |
| |
| 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 | 24 217.00 | 24 217.00 | | 24 217.00 |
8E Income Taxes | 26.00 | 26.00 | | 26.00 |
8K Other liabilities (including liabilities related to repo transactions) | 32 349.00 | 32 349.00 | | 32 349.00 |
VB VAT | 9 427.00 | 9 427.00 | | 9 427.00 |
VI Group and Associates | 174 952.00 | 9 952.00 | | 174 952.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 28 515.00 | 28 515.00 | | 28 515.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 942.00 | 37 942.00 | | 37 942.00 |
VW VAT | 6 710.00 | 6 710.00 | | 6 710.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 238 256.00 | 73 256.00 | | 238 256.00 |
| |
| 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) | 203 809.00 | | | 203 809.00 |
ST Other accounts | 79.00 | | | 79.00 |
YW Business tax | 587.00 | | | 587.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 587.00 | | | 587.00 |
YY Amount of VAT collected | 50 354.00 | | | 50 354.00 |
YZ Total deductible VAT on goods and services | 47 665.00 | | | 47 665.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 203 888.00 | | | 203 888.00 |
