| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 15.00 | | 15.00 | 15.00 |
BZ Other receivables | 175.00 | | 175.00 | 175.00 |
CF Cash and cash equivalents | 1 145.00 | | 1 145.00 | 1 145.00 |
CJ TOTAL (II) | 1 320.00 | | 1 320.00 | 1 320.00 |
CO Grand total (0 to V) | 1 335.00 | | 1 335.00 | 1 335.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 781.00 | | | -8 781.00 |
DL TOTAL (I) | -6 781.00 | | | -6 781.00 |
DU Loans and Debts from Credit Institutions (3) | 75.00 | | | 75.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 721.00 | | | 3 721.00 |
DX Trade payables and related accounts | 1 920.00 | | | 1 920.00 |
DY Tax and social security liabilities | 2 400.00 | | | 2 400.00 |
EC TOTAL (IV) | 8 116.00 | | | 8 116.00 |
EE Grand total (I to V) | 1 335.00 | | | 1 335.00 |
EG Accrued income and payables due within one year | 8 116.00 | | | 8 116.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 75.00 | | | 75.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 22 373.00 | | 22 373.00 | 22 373.00 |
FJ Net sales | 22 373.00 | | 22 373.00 | 22 373.00 |
FR Total operating income (I) | | | 22 373.00 | |
FW Other purchases and external expenses | | | 29 785.00 | |
FZ Social Security Contributions | | | 1 275.00 | |
GF Total Operating Expenses (II) | | | 31 060.00 | |
GG - OPERATING RESULT (I - II) | | | -8 687.00 | |
GR Interest and similar expenses | | | 94.00 | |
GU Total financial expenses (VI) | | | 94.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -94.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 781.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 22 373.00 | | | 22 373.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 154.00 | | | 31 154.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 781.00 | | | -8 781.00 |
| |
| 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 | | | 15.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 15.00 | |
IN DECREASES Start-up, development, or research expenses | | 2.00 | 3.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 15.00 | |
| |
| 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 | 1 920.00 | 1 920.00 | | 1 920.00 |
UL Receivables related to investments | 15.00 | | 15.00 | 15.00 |
VB VAT | 175.00 | 175.00 | | 175.00 |
VG Loans with a maturity of up to one year at origin | 75.00 | 75.00 | | 75.00 |
VI Group and Associates | 3 721.00 | 3 721.00 | | 3 721.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 190.00 | 175.00 | 15.00 | 190.00 |
VW VAT | 2 400.00 | 2 400.00 | | 2 400.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 116.00 | 8 116.00 | | 8 116.00 |
| |
| 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) | 24 767.00 | | | 24 767.00 |
ST Other accounts | 2 018.00 | | | 2 018.00 |
XQ Rental, rental and co-ownership charges | 3 000.00 | | | 3 000.00 |
YY Amount of VAT collected | 4 476.00 | | | 4 476.00 |
YZ Total deductible VAT on goods and services | 1 872.00 | | | 1 872.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 29 785.00 | | | 29 785.00 |
