| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 98.00 | 98.00 | | 98.00 |
AT Other tangible assets | 2 336.00 | 2 336.00 | | 2 336.00 |
BH Other financial assets | 381.00 | | 381.00 | 381.00 |
BJ TOTAL (I) | 2 815.00 | 2 434.00 | 381.00 | 2 815.00 |
CF Cash and cash equivalents | 15 845.00 | | 15 845.00 | 15 845.00 |
CJ TOTAL (II) | 15 845.00 | | 15 845.00 | 15 845.00 |
CO Grand total (0 to V) | 18 660.00 | 2 434.00 | 16 226.00 | 18 660.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | -2 831.00 | -1 777.00 | | -2 831.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -465.00 | -1 054.00 | | -465.00 |
DL TOTAL (I) | 13 204.00 | 13 669.00 | | 13 204.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 438.00 | 1 438.00 | | 1 438.00 |
DX Trade payables and related accounts | 1 569.00 | 1 266.00 | | 1 569.00 |
DY Tax and social security liabilities | 16.00 | 16.00 | | 16.00 |
EC TOTAL (IV) | 3 022.00 | 2 720.00 | | 3 022.00 |
EE Grand total (I to V) | 16 226.00 | 16 388.00 | | 16 226.00 |
EG Accrued income and payables due within one year | 3 022.00 | 2 720.00 | | 3 022.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 465.00 | |
GF Total Operating Expenses (II) | | | 465.00 | |
GG - OPERATING RESULT (I - II) | | | -465.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -465.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 465.00 | 1 054.00 | | 465.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -465.00 | -1 054.00 | | -465.00 |
| |
| 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 | 2 815.00 | | | 2 815.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 98.00 | | | 98.00 |
I3 DECREASES Total Financial Fixed Assets | | | 381.00 | |
I4 DECREASES Grand Total | | | 2 815.00 | |
IN DECREASES Start-up, development, or research expenses | | | 98.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 336.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 336.00 | | | 2 336.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 381.00 | | | 381.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 434.00 | | | 2 434.00 |
CY DEPRECIATION Start-up, development, or research expenses | 98.00 | | | 98.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 336.00 | | | 2 336.00 |
| |
| 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 | 1 569.00 | 1 569.00 | | 1 569.00 |
UT Other financial assets | 381.00 | | 381.00 | 381.00 |
VI Group and Associates | 1 438.00 | 1 438.00 | | 1 438.00 |
VQ Other Taxes, Duties, and Similar Debts | 16.00 | 16.00 | | 16.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 381.00 | | 381.00 | 381.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 022.00 | 3 022.00 | | 3 022.00 |
| |
| 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) | 348.00 | 348.00 | | 348.00 |
ST Other accounts | 116.00 | 706.00 | | 116.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 465.00 | 1 054.00 | | 465.00 |
