| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 142 252.00 | | 142 252.00 | 142 252.00 |
CF Cash and cash equivalents | 3 642.00 | | 3 642.00 | 3 642.00 |
CJ TOTAL (II) | 3 642.00 | | 3 642.00 | 3 642.00 |
CO Grand total (0 to V) | 145 894.00 | | 145 894.00 | 145 894.00 |
CU Other investments | 142 252.00 | | 142 252.00 | 142 252.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 142 252.00 | 142 252.00 | | 142 252.00 |
DH Retained earnings | -12 834.00 | -2 247.00 | | -12 834.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 835.00 | -10 587.00 | | -8 835.00 |
DL TOTAL (I) | 120 581.00 | 129 417.00 | | 120 581.00 |
DX Trade payables and related accounts | 3 418.00 | 5 064.00 | | 3 418.00 |
DY Tax and social security liabilities | 306.00 | 153.00 | | 306.00 |
EA Other liabilities | 21 587.00 | 11 436.00 | | 21 587.00 |
EC TOTAL (IV) | 25 312.00 | 16 653.00 | | 25 312.00 |
EE Grand total (I to V) | 145 894.00 | 146 070.00 | | 145 894.00 |
EG Accrued income and payables due within one year | 25 312.00 | 10 402.00 | | 25 312.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 519.00 | |
FX Taxes, duties, and similar payments | | | 153.00 | |
GF Total Operating Expenses (II) | | | 8 672.00 | |
GG - OPERATING RESULT (I - II) | | | -8 672.00 | |
GR Interest and similar expenses | | | 162.00 | |
GU Total financial expenses (VI) | | | 162.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -162.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 835.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 835.00 | 10 587.00 | | 8 835.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 835.00 | -10 587.00 | | -8 835.00 |
| |
| 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 | 142 252.00 | | | 142 252.00 |
I3 DECREASES Total Financial Fixed Assets | | | 142 252.00 | |
I4 DECREASES Grand Total | | | 142 252.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 142 252.00 | | | 142 252.00 |
| |
| 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 | 3 418.00 | 3 418.00 | | 3 418.00 |
8K Other liabilities (including liabilities related to repo transactions) | 534.00 | 534.00 | | 534.00 |
VI Group and Associates | 21 052.00 | 21 052.00 | | 21 052.00 |
VQ Other Taxes, Duties, and Similar Debts | 306.00 | 306.00 | | 306.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 312.00 | 25 312.00 | | 25 312.00 |
| |
| 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) | 8 343.00 | 10 128.00 | | 8 343.00 |
ST Other accounts | 176.00 | 197.00 | | 176.00 |
YW Business tax | 153.00 | 141.00 | | 153.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 153.00 | 141.00 | | 153.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 8 519.00 | 10 325.00 | | 8 519.00 |
