| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 15 000.00 | | 15 000.00 | 15 000.00 |
BZ Other receivables | 2 398.00 | | 2 398.00 | 2 398.00 |
CF Cash and cash equivalents | 765.00 | | 765.00 | 765.00 |
CJ TOTAL (II) | 3 163.00 | | 3 163.00 | 3 163.00 |
CO Grand total (0 to V) | 18 163.00 | | 18 163.00 | 18 163.00 |
CU Other investments | 15 000.00 | | 15 000.00 | 15 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 000.00 | 25 000.00 | | 25 000.00 |
DH Retained earnings | -11 949.00 | -6 611.00 | | -11 949.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 014.00 | -5 337.00 | | -4 014.00 |
DL TOTAL (I) | 9 037.00 | 13 051.00 | | 9 037.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 000.00 | | | 5 000.00 |
DX Trade payables and related accounts | 3 961.00 | 5 662.00 | | 3 961.00 |
DY Tax and social security liabilities | 165.00 | 170.00 | | 165.00 |
EC TOTAL (IV) | 9 126.00 | 5 832.00 | | 9 126.00 |
EE Grand total (I to V) | 18 163.00 | 18 883.00 | | 18 163.00 |
EG Accrued income and payables due within one year | 9 126.00 | | | 9 126.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 799.00 | |
FX Taxes, duties, and similar payments | | | 215.00 | |
GF Total Operating Expenses (II) | | | 4 014.00 | |
GG - OPERATING RESULT (I - II) | | | -4 014.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 014.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 014.00 | 5 337.00 | | 4 014.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 014.00 | -5 337.00 | | -4 014.00 |
| |
| 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 | 15 000.00 | | | 15 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 000.00 | |
I4 DECREASES Grand Total | | | 15 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 000.00 | | | 15 000.00 |
| |
| 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 | 3 961.00 | 3 961.00 | | 3 961.00 |
VB VAT | 2 398.00 | 2 398.00 | | 2 398.00 |
VI Group and Associates | 5 000.00 | 5 000.00 | | 5 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 165.00 | 165.00 | | 165.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 398.00 | 2 398.00 | | 2 398.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 126.00 | 9 126.00 | | 9 126.00 |
| |
| 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) | 3 498.00 | | | 3 498.00 |
ST Other accounts | 301.00 | | | 301.00 |
YW Business tax | 215.00 | | | 215.00 |
YZ Total deductible VAT on goods and services | 681.00 | | | 681.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 799.00 | | | 3 799.00 |
