| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 10 271.00 | 1 413.00 | 8 858.00 | 10 271.00 |
BJ TOTAL (I) | 10 271.00 | 1 413.00 | 8 858.00 | 10 271.00 |
BZ Other receivables | 5 515.00 | | 5 515.00 | 5 515.00 |
CF Cash and cash equivalents | 244 963.00 | | 244 963.00 | 244 963.00 |
CJ TOTAL (II) | 250 478.00 | | 250 478.00 | 250 478.00 |
CO Grand total (0 to V) | 260 750.00 | 1 413.00 | 259 337.00 | 260 750.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 781.00 | | | -5 781.00 |
DL TOTAL (I) | -3 781.00 | | | -3 781.00 |
DV Miscellaneous Loans and Financial Debts (4) | 263 115.00 | | | 263 115.00 |
DX Trade payables and related accounts | 2.00 | | | 2.00 |
EC TOTAL (IV) | 263 117.00 | | | 263 117.00 |
EE Grand total (I to V) | 259 337.00 | | | 259 337.00 |
EG Accrued income and payables due within one year | 263 117.00 | | | 263 117.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 814.00 | |
FX Taxes, duties, and similar payments | | | 451.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 413.00 | |
GF Total Operating Expenses (II) | | | 5 678.00 | |
GG - OPERATING RESULT (I - II) | | | -5 678.00 | |
GL Other interest and similar income | | | 15.00 | |
GP Total financial income (V) | | | 15.00 | |
GR Interest and similar expenses | | | 118.00 | |
GU Total financial expenses (VI) | | | 118.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -103.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 781.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 15.00 | | | 15.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 796.00 | | | 5 796.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 781.00 | | | -5 781.00 |
| |
| 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 | | | 10 271.00 | |
I4 DECREASES Grand Total | | | 10 271.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 271.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 10 271.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 1 413.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 1 413.00 | | |
| |
| 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 | 2.00 | 2.00 | | 2.00 |
VB VAT | 2 515.00 | 2 515.00 | | 2 515.00 |
VI Group and Associates | 263 115.00 | 263 115.00 | | 263 115.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 000.00 | 3 000.00 | | 3 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 515.00 | 5 515.00 | | 5 515.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 263 117.00 | 263 117.00 | | 263 117.00 |
| |
| 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 | 451.00 | | | 451.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 857.00 | | | 857.00 |
ST Other accounts | 2 957.00 | | | 2 957.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 451.00 | | | 451.00 |
YZ Total deductible VAT on goods and services | 457.00 | | | 457.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 814.00 | | | 3 814.00 |
