| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 53 399.00 | 52 806.00 | 593.00 | 53 399.00 |
BJ TOTAL (I) | 53 399.00 | 52 806.00 | 593.00 | 53 399.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 1 058.00 | | 1 058.00 | 1 058.00 |
CF Cash and cash equivalents | 8 007.00 | | 8 007.00 | 8 007.00 |
CH Prepaid expenses | 83.00 | | 83.00 | 83.00 |
CJ TOTAL (II) | 9 148.00 | | 9 148.00 | 9 148.00 |
CO Grand total (0 to V) | 62 547.00 | 52 806.00 | 9 742.00 | 62 547.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 13 953.00 | 13 953.00 | | 13 953.00 |
DH Retained earnings | -18 799.00 | -18 739.00 | | -18 799.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -678.00 | -61.00 | | -678.00 |
DL TOTAL (I) | 5 476.00 | 6 154.00 | | 5 476.00 |
DU Loans and Debts from Credit Institutions (3) | 16.00 | 2 191.00 | | 16.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 7 991.00 | | |
DX Trade payables and related accounts | 600.00 | 2 400.00 | | 600.00 |
EA Other liabilities | 3 649.00 | 7 432.00 | | 3 649.00 |
EC TOTAL (IV) | 4 265.00 | 20 014.00 | | 4 265.00 |
EE Grand total (I to V) | 9 742.00 | 26 168.00 | | 9 742.00 |
EG Accrued income and payables due within one year | 4 265.00 | 20 014.00 | | 4 265.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 16.00 | 16.00 | | 16.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FS Purchases of goods (including customs duties) | | | | |
FW Other purchases and external expenses | | | 2 690.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 10 680.00 | |
GF Total Operating Expenses (II) | | | 13 371.00 | |
GG - OPERATING RESULT (I - II) | | | -13 371.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 3.00 | |
GU Total financial expenses (VI) | | | 3.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 374.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 13 191.00 | | | 13 191.00 |
HD Total exceptional income (VII) | 13 191.00 | | | 13 191.00 |
HE Exceptional expenses on management operations | 495.00 | 6 228.00 | | 495.00 |
HH Total exceptional expenses (VIII) | 495.00 | 6 228.00 | | 495.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 12 696.00 | -6 228.00 | | 12 696.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 191.00 | 129 266.00 | | 13 191.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 869.00 | 129 327.00 | | 13 869.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -678.00 | -61.00 | | -678.00 |
| |
| 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 | 53 399.00 | | | 53 399.00 |
I4 DECREASES Grand Total | | | 53 399.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 53 399.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 53 399.00 | | | 53 399.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 42 126.00 | 10 680.00 | | 42 126.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 42 126.00 | 10 680.00 | | 42 126.00 |
| |
| 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 | 600.00 | 600.00 | | 600.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 649.00 | 3 649.00 | | 3 649.00 |
VB VAT | 1 058.00 | 1 058.00 | | 1 058.00 |
VG Loans with a maturity of up to one year at origin | 16.00 | 16.00 | | 16.00 |
VK Loans repaid during the year | 2 174.00 | | | 2 174.00 |
VS Prepaid expenses | 83.00 | 83.00 | | 83.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 141.00 | 1 141.00 | | 1 141.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 265.00 | 4 265.00 | | 4 265.00 |
| |
| 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) | 649.00 | | | 649.00 |
ST Other accounts | 2 041.00 | | | 2 041.00 |
YZ Total deductible VAT on goods and services | 420.00 | | | 420.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 690.00 | | | 2 690.00 |
