| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 357.00 | 1 751.00 | 605.00 | 2 357.00 |
BJ TOTAL (I) | 2 357.00 | 1 751.00 | 605.00 | 2 357.00 |
CF Cash and cash equivalents | 516.00 | | 516.00 | 516.00 |
CH Prepaid expenses | 368.00 | | 368.00 | 368.00 |
CJ TOTAL (II) | 884.00 | | 884.00 | 884.00 |
CO Grand total (0 to V) | 3 241.00 | 1 751.00 | 1 490.00 | 3 241.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | | | 100.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 826.00 | | | -4 826.00 |
DL TOTAL (I) | -4 726.00 | | | -4 726.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 563.00 | | | 5 563.00 |
DX Trade payables and related accounts | 654.00 | | | 654.00 |
EC TOTAL (IV) | 6 217.00 | | | 6 217.00 |
EE Grand total (I to V) | 1 490.00 | | | 1 490.00 |
EG Accrued income and payables due within one year | 654.00 | | | 654.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 9 010.00 | | 9 010.00 | 9 010.00 |
FJ Net sales | 9 010.00 | | 9 010.00 | 9 010.00 |
FR Total operating income (I) | | | 9 010.00 | |
FW Other purchases and external expenses | | | 12 085.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 751.00 | |
GF Total Operating Expenses (II) | | | 13 836.00 | |
GG - OPERATING RESULT (I - II) | | | -4 826.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 826.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 9 010.00 | | | 9 010.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 836.00 | | | 13 836.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 826.00 | | | -4 826.00 |
| |
| 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 | | | 2 357.00 | |
I4 DECREASES Grand Total | | | 2 357.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 357.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 2 357.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 1 751.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 1 751.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | | | 1.00 | |
| |
| 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 | 654.00 | 654.00 | | 654.00 |
VI Group and Associates | 5 563.00 | | 5 563.00 | 5 563.00 |
VS Prepaid expenses | 368.00 | 368.00 | | 368.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 368.00 | 368.00 | | 368.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 217.00 | 654.00 | 5 563.00 | 6 217.00 |
| |
| 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) | 1 023.00 | | | 1 023.00 |
ST Other accounts | 10 341.00 | | | 10 341.00 |
XQ Rental, rental and co-ownership charges | 210.00 | | | 210.00 |
YT Subcontracting | 510.00 | | | 510.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 12 085.00 | | | 12 085.00 |
