| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 767.00 | 767.00 | | 767.00 |
BJ TOTAL (I) | 767.00 | 767.00 | | 767.00 |
BZ Other receivables | 457.00 | | 457.00 | 457.00 |
CB Subscribed and called capital, not paid | 7 500.00 | | 7 500.00 | 7 500.00 |
CF Cash and cash equivalents | 1 232.00 | | 1 232.00 | 1 232.00 |
CJ TOTAL (II) | 9 189.00 | | 9 189.00 | 9 189.00 |
CO Grand total (0 to V) | 9 956.00 | 767.00 | 9 189.00 | 9 956.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 35 000.00 | | | 35 000.00 |
DH Retained earnings | -26 785.00 | | | -26 785.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 620.00 | | | -2 620.00 |
DL TOTAL (I) | 5 595.00 | | | 5 595.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 000.00 | | | 1 000.00 |
DX Trade payables and related accounts | 1 891.00 | | | 1 891.00 |
DY Tax and social security liabilities | 50.00 | | | 50.00 |
EA Other liabilities | 653.00 | | | 653.00 |
EC TOTAL (IV) | 3 594.00 | | | 3 594.00 |
EE Grand total (I to V) | 9 189.00 | | | 9 189.00 |
EG Accrued income and payables due within one year | 3 594.00 | | | 3 594.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 250.00 | 100.00 | 350.00 | 250.00 |
FJ Net sales | 250.00 | 100.00 | 350.00 | 250.00 |
FR Total operating income (I) | | | 350.00 | |
FW Other purchases and external expenses | | | 2 301.00 | |
FX Taxes, duties, and similar payments | | | 100.00 | |
FZ Social Security Contributions | | | 569.00 | |
GF Total Operating Expenses (II) | | | 2 970.00 | |
GG - OPERATING RESULT (I - II) | | | -2 620.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 620.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 569.00 | | | 569.00 |
HL TOTAL REVENUE (I + III + V + VII) | 350.00 | | | 350.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 970.00 | | | 2 970.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 620.00 | | | -2 620.00 |
| |
| 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 | 767.00 | | | 767.00 |
I4 DECREASES Grand Total | | | 767.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 767.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 767.00 | | | 767.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 767.00 | | | 767.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 767.00 | | | 767.00 |
| |
| 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 | 1 891.00 | 1 891.00 | | 1 891.00 |
8K Other liabilities (including liabilities related to repo transactions) | 653.00 | 653.00 | | 653.00 |
VB VAT | 457.00 | 457.00 | | 457.00 |
VC Group and associates | 7 500.00 | 7 500.00 | | 7 500.00 |
VI Group and Associates | 1 000.00 | 1 000.00 | | 1 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 957.00 | 7 957.00 | | 7 957.00 |
VW VAT | 50.00 | 50.00 | | 50.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 594.00 | 3 594.00 | | 3 594.00 |
| |
| 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 | 100.00 | | | 100.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 865.00 | | | 865.00 |
ST Other accounts | 1 375.00 | | | 1 375.00 |
XQ Rental, rental and co-ownership charges | 61.00 | | | 61.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 100.00 | | | 100.00 |
YY Amount of VAT collected | 50.00 | | | 50.00 |
YZ Total deductible VAT on goods and services | 183.00 | | | 183.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 301.00 | | | 2 301.00 |
