| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 9 900.00 | | 9 900.00 | 9 900.00 |
BZ Other receivables | 20 979.00 | | 20 979.00 | 20 979.00 |
CF Cash and cash equivalents | 1 034 700.00 | | 1 034 700.00 | 1 034 700.00 |
CJ TOTAL (II) | 1 055 679.00 | | 1 055 679.00 | 1 055 679.00 |
CO Grand total (0 to V) | 1 065 579.00 | | 1 065 579.00 | 1 065 579.00 |
CU Other investments | 9 900.00 | | 9 900.00 | 9 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DH Retained earnings | 2 064.00 | | | 2 064.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 707.00 | | | -4 707.00 |
DL TOTAL (I) | 8 358.00 | | | 8 358.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 050 519.00 | | | 1 050 519.00 |
DX Trade payables and related accounts | 6 702.00 | | | 6 702.00 |
EC TOTAL (IV) | 1 057 221.00 | | | 1 057 221.00 |
EE Grand total (I to V) | 1 065 579.00 | | | 1 065 579.00 |
EG Accrued income and payables due within one year | 1 057 221.00 | | | 1 057 221.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 443.00 | |
FX Taxes, duties, and similar payments | | | 80.00 | |
GF Total Operating Expenses (II) | | | 523.00 | |
GG - OPERATING RESULT (I - II) | | | -523.00 | |
GL Other interest and similar income | | | 196.00 | |
GP Total financial income (V) | | | 196.00 | |
GR Interest and similar expenses | | | 4 330.00 | |
GU Total financial expenses (VI) | | | 4 380.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 183.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 707.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 196.00 | | | 196.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 903.00 | | | 4 903.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 707.00 | | | -4 707.00 |
| |
| 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 | 9 900.00 | | | 9 900.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 900.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 900.00 | | | 9 900.00 |
| |
| 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 | 6 702.00 | 6 702.00 | | 6 702.00 |
VB VAT | 1 200.00 | 1 200.00 | | 1 200.00 |
VC Group and associates | 19 779.00 | 19 779.00 | | 19 779.00 |
VI Group and Associates | 1 050 519.00 | 1 050 519.00 | | 1 050 519.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 979.00 | 20 979.00 | | 20 979.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 057 221.00 | 1 057 221.00 | | 1 057 221.00 |
| |
| 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 | 43.00 | | | 43.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 179.00 | | | 179.00 |
ST Other accounts | 264.00 | | | 264.00 |
YW Business tax | 37.00 | | | 37.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 80.00 | | | 80.00 |
ZE Dividends | 72 400.00 | | | 72 400.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 443.00 | | | 443.00 |
