| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 010.00 | | 1 010.00 | 1 010.00 |
BZ Other receivables | 496.00 | | 496.00 | 496.00 |
CF Cash and cash equivalents | 291.00 | | 291.00 | 291.00 |
CJ TOTAL (II) | 788.00 | | 788.00 | 788.00 |
CO Grand total (0 to V) | 1 798.00 | | 1 798.00 | 1 798.00 |
CU Other investments | 1 010.00 | | 1 010.00 | 1 010.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -7 727.00 | -2 856.00 | | -7 727.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 606.00 | -4 871.00 | | -13 606.00 |
DL TOTAL (I) | -20 333.00 | -6 727.00 | | -20 333.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 423.00 | 7 835.00 | | 14 423.00 |
DX Trade payables and related accounts | 395.00 | 389.00 | | 395.00 |
DY Tax and social security liabilities | 7 313.00 | 88.00 | | 7 313.00 |
EC TOTAL (IV) | 22 131.00 | 8 311.00 | | 22 131.00 |
EE Grand total (I to V) | 1 798.00 | 1 585.00 | | 1 798.00 |
EG Accrued income and payables due within one year | 22 131.00 | 8 311.00 | | 22 131.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 349.00 | |
FX Taxes, duties, and similar payments | | | 156.00 | |
GF Total Operating Expenses (II) | | | 1 505.00 | |
GG - OPERATING RESULT (I - II) | | | -1 505.00 | |
GR Interest and similar expenses | | | 4 788.00 | |
GU Total financial expenses (VI) | | | 4 788.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 788.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 293.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 313.00 | 88.00 | | 7 313.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 606.00 | 4 871.00 | | 13 606.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 606.00 | -4 871.00 | | -13 606.00 |
| |
| 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 | 1 010.00 | | | 1 010.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 010.00 | |
I4 DECREASES Grand Total | | | 1 010.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 010.00 | | | 1 010.00 |
| |
| 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 | 395.00 | 395.00 | | 395.00 |
8E Income Taxes | 7 313.00 | 7 313.00 | | 7 313.00 |
VI Group and Associates | 14 423.00 | 14 423.00 | | 14 423.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 496.00 | 496.00 | | 496.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 496.00 | 496.00 | | 496.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 131.00 | 22 131.00 | | 22 131.00 |
| |
| 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) | 1 173.00 | | | 1 173.00 |
ST Other accounts | 176.00 | | | 176.00 |
YW Business tax | 156.00 | | | 156.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 156.00 | | | 156.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 349.00 | | | 1 349.00 |
