| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 128 250.00 | | 128 250.00 | 128 250.00 |
BZ Other receivables | 906.00 | | 906.00 | 906.00 |
CF Cash and cash equivalents | 4 016.00 | | 4 016.00 | 4 016.00 |
CJ TOTAL (II) | 133 172.00 | | 133 172.00 | 133 172.00 |
CO Grand total (0 to V) | 133 172.00 | | 133 172.00 | 133 172.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 71 400.00 | | | 71 400.00 |
DB Share, merger, contribution premiums, etc. | 45 154.00 | | | 45 154.00 |
DD Legal reserve (1) | 221.00 | | | 221.00 |
DG Other reserves | 4 192.00 | | | 4 192.00 |
DH Retained earnings | -10 861.00 | | | -10 861.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 395.00 | | | -7 395.00 |
DL TOTAL (I) | 102 711.00 | | | 102 711.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 573.00 | | | 8 573.00 |
DX Trade payables and related accounts | 240.00 | | | 240.00 |
EA Other liabilities | 21 648.00 | | | 21 648.00 |
EC TOTAL (IV) | 30 461.00 | | | 30 461.00 |
EE Grand total (I to V) | 133 172.00 | | | 133 172.00 |
EG Accrued income and payables due within one year | 30 461.00 | | | 30 461.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 033.00 | |
GF Total Operating Expenses (II) | | | 7 033.00 | |
GG - OPERATING RESULT (I - II) | | | -7 033.00 | |
GR Interest and similar expenses | | | 122.00 | |
GU Total financial expenses (VI) | | | 122.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -122.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 155.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 240.00 | | | 240.00 |
HH Total exceptional expenses (VIII) | 240.00 | | | 240.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -240.00 | | | -240.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 395.00 | | | 7 395.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 395.00 | | | -7 395.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2.00 | 3.00 | -4.00 | 2.00 |
| |
| 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 | 240.00 | 240.00 | | 240.00 |
8K Other liabilities (including liabilities related to repo transactions) | 21 648.00 | 21 648.00 | | 21 648.00 |
VB VAT | 906.00 | 906.00 | | 906.00 |
VI Group and Associates | 8 573.00 | 8 573.00 | | 8 573.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 906.00 | 906.00 | | 906.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 461.00 | 30 461.00 | | 30 461.00 |
| |
| 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) | 353.00 | | | 353.00 |
ST Other accounts | 51.00 | | | 51.00 |
XQ Rental, rental and co-ownership charges | 6 629.00 | | | 6 629.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 033.00 | | | 7 033.00 |
