| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 200.00 | | 200.00 | 200.00 |
BJ TOTAL (I) | 200.00 | | 200.00 | 200.00 |
BX Customers and related accounts | 30 000.00 | | 30 000.00 | 30 000.00 |
BZ Other receivables | 7 768.00 | | 7 768.00 | 7 768.00 |
CF Cash and cash equivalents | 331 472.00 | | 331 472.00 | 331 472.00 |
CJ TOTAL (II) | 369 240.00 | | 369 240.00 | 369 240.00 |
CO Grand total (0 to V) | 369 440.00 | | 369 440.00 | 369 440.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | -70 250.00 | | | -70 250.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -700 841.00 | -70 250.00 | | -700 841.00 |
DL TOTAL (I) | -763 591.00 | -62 750.00 | | -763 591.00 |
DV Miscellaneous Loans and Financial Debts (4) | 452 138.00 | | | 452 138.00 |
DX Trade payables and related accounts | 662 185.00 | 83 800.00 | | 662 185.00 |
DY Tax and social security liabilities | 18 708.00 | | | 18 708.00 |
EC TOTAL (IV) | 1 133 031.00 | 83 800.00 | | 1 133 031.00 |
EE Grand total (I to V) | 369 440.00 | 21 050.00 | | 369 440.00 |
EG Accrued income and payables due within one year | 1 133 031.00 | 83 800.00 | | 1 133 031.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 44 508.00 | | 44 508.00 | 44 508.00 |
FJ Net sales | 44 508.00 | | 44 508.00 | 44 508.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 280.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 44 791.00 | |
FW Other purchases and external expenses | | | 724 787.00 | |
FX Taxes, duties, and similar payments | | | 18 708.00 | |
GF Total Operating Expenses (II) | | | 743 495.00 | |
GG - OPERATING RESULT (I - II) | | | -698 703.00 | |
GR Interest and similar expenses | | | 2 138.00 | |
GU Total financial expenses (VI) | | | 2 138.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 138.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -700 841.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 280.00 | | | 280.00 |
HL TOTAL REVENUE (I + III + V + VII) | 44 791.00 | | | 44 791.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 745 632.00 | 70 250.00 | | 745 632.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -700 841.00 | -70 250.00 | | -700 841.00 |
| |
| 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 | | | 200.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 200.00 | |
I4 DECREASES Grand Total | | | 200.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 200.00 | |
| |
| 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 | 662 185.00 | 662 185.00 | | 662 185.00 |
UT Other financial assets | 200.00 | | 200.00 | 200.00 |
UX Other trade receivables | 30 000.00 | 30 000.00 | | 30 000.00 |
VB VAT | 7 685.00 | 7 685.00 | | 7 685.00 |
VI Group and Associates | 452 138.00 | 452 138.00 | | 452 138.00 |
VQ Other Taxes, Duties, and Similar Debts | 18 708.00 | 18 708.00 | | 18 708.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 84.00 | 84.00 | | 84.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 968.00 | 37 768.00 | 200.00 | 37 968.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 133 031.00 | 1 133 031.00 | | 1 133 031.00 |
| |
| 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 | 18 708.00 | | | 18 708.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 573 968.00 | 70 250.00 | | 573 968.00 |
ST Other accounts | 33 499.00 | | | 33 499.00 |
XQ Rental, rental and co-ownership charges | 114 648.00 | | | 114 648.00 |
YU External personnel | 2 672.00 | | | 2 672.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 18 708.00 | | | 18 708.00 |
YY Amount of VAT collected | 2 958.00 | | | 2 958.00 |
YZ Total deductible VAT on goods and services | 11 445.00 | 13 550.00 | | 11 445.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 724 787.00 | 70 250.00 | | 724 787.00 |
