| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 268 000.00 | | 268 000.00 | 268 000.00 |
BV Advances and down payments on orders | | | | |
CF Cash and cash equivalents | 23 481.00 | | 23 481.00 | 23 481.00 |
CJ TOTAL (II) | 23 481.00 | | 23 481.00 | 23 481.00 |
CO Grand total (0 to V) | 291 481.00 | | 291 481.00 | 291 481.00 |
CU Other investments | 268 000.00 | | 268 000.00 | 268 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 270 046.00 | 270 046.00 | | 270 046.00 |
DH Retained earnings | -22 066.00 | -11 393.00 | | -22 066.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 287.00 | -10 675.00 | | -10 287.00 |
DL TOTAL (I) | 237 689.00 | 247 977.00 | | 237 689.00 |
DV Miscellaneous Loans and Financial Debts (4) | 50 000.00 | 50 000.00 | | 50 000.00 |
DX Trade payables and related accounts | 3 792.00 | 3 847.00 | | 3 792.00 |
EC TOTAL (IV) | 53 792.00 | 53 847.00 | | 53 792.00 |
EE Grand total (I to V) | 291 481.00 | 301 824.00 | | 291 481.00 |
EG Accrued income and payables due within one year | 53 792.00 | 3 847.00 | | 53 792.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 627.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 9 627.00 | |
GG - OPERATING RESULT (I - II) | | | -9 627.00 | |
GR Interest and similar expenses | | | 660.00 | |
GU Total financial expenses (VI) | | | 660.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -660.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 287.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 287.00 | 10 675.00 | | 10 287.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 287.00 | -10 675.00 | | -10 287.00 |
| |
| 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 | 268 000.00 | | | 268 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 268 000.00 | |
I4 DECREASES Grand Total | | | 268 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 268 000.00 | | | 268 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 50 000.00 | | 50 000.00 | 50 000.00 |
8B Suppliers and Related Accounts | 3 792.00 | 3 792.00 | | 3 792.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 53 792.00 | 3 792.00 | 50 000.00 | 53 792.00 |
| |
| 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) | 3 199.00 | 3 272.00 | | 3 199.00 |
ST Other accounts | 428.00 | 448.00 | | 428.00 |
YT Subcontracting | 6 000.00 | 6 000.00 | | 6 000.00 |
YW Business tax | | 220.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | | 220.00 | | |
ZJ Total of the item corresponding to line FW of table no. 2052 | 9 627.00 | 9 720.00 | | 9 627.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
