| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 59 543.00 | | 59 543.00 | 59 543.00 |
BJ TOTAL (I) | 59 543.00 | | 59 543.00 | 59 543.00 |
BZ Other receivables | 1 549.00 | | 1 549.00 | 1 549.00 |
CF Cash and cash equivalents | 3 371.00 | | 3 371.00 | 3 371.00 |
CJ TOTAL (II) | 4 920.00 | | 4 920.00 | 4 920.00 |
CO Grand total (0 to V) | 64 463.00 | | 64 463.00 | 64 463.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -22 228.00 | -18 075.00 | | -22 228.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 205.00 | -4 154.00 | | -5 205.00 |
DL TOTAL (I) | -22 433.00 | -17 228.00 | | -22 433.00 |
DU Loans and Debts from Credit Institutions (3) | 30.00 | | | 30.00 |
DV Miscellaneous Loans and Financial Debts (4) | 82 390.00 | 94 243.00 | | 82 390.00 |
DX Trade payables and related accounts | 4 477.00 | 2 919.00 | | 4 477.00 |
DY Tax and social security liabilities | | 155.00 | | |
EC TOTAL (IV) | 86 897.00 | 97 317.00 | | 86 897.00 |
EE Grand total (I to V) | 64 463.00 | 80 089.00 | | 64 463.00 |
EG Accrued income and payables due within one year | 86 897.00 | 97 317.00 | | 86 897.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 30.00 | | | 30.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 840.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 2 840.00 | |
GG - OPERATING RESULT (I - II) | | | -2 839.00 | |
GR Interest and similar expenses | | | 2 521.00 | |
GU Total financial expenses (VI) | | | 2 521.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 521.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 360.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 155.00 | | | 155.00 |
HD Total exceptional income (VII) | 155.00 | | | 155.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 155.00 | | | 155.00 |
HL TOTAL REVENUE (I + III + V + VII) | 156.00 | | | 156.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 361.00 | 4 154.00 | | 5 361.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 205.00 | -4 154.00 | | -5 205.00 |
| |
| 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 | 59 543.00 | | | 59 543.00 |
I4 DECREASES Grand Total | | | 59 543.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 59 543.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 59 543.00 | | | 59 543.00 |
| |
| 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 | 4 477.00 | 4 477.00 | | 4 477.00 |
VB VAT | 1 549.00 | 1 549.00 | | 1 549.00 |
VG Loans with a maturity of up to one year at origin | 30.00 | 30.00 | | 30.00 |
VI Group and Associates | 82 390.00 | 82 390.00 | | 82 390.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 549.00 | 1 549.00 | | 1 549.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 86 897.00 | 86 897.00 | | 86 897.00 |
| |
| 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) | 2 617.00 | 2 388.00 | | 2 617.00 |
ST Other accounts | 222.00 | 297.00 | | 222.00 |
YW Business tax | | 208.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | | 208.00 | | |
YZ Total deductible VAT on goods and services | 522.00 | | | 522.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 840.00 | 2 685.00 | | 2 840.00 |
