| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 000.00 | 1 589.00 | 411.00 | 2 000.00 |
BJ TOTAL (I) | 2 000.00 | 1 589.00 | 411.00 | 2 000.00 |
BZ Other receivables | 561.00 | | 561.00 | 561.00 |
CF Cash and cash equivalents | 154 795.00 | | 154 795.00 | 154 795.00 |
CJ TOTAL (II) | 155 356.00 | | 155 356.00 | 155 356.00 |
CO Grand total (0 to V) | 157 357.00 | 1 589.00 | 155 768.00 | 157 357.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | | | 4 000.00 |
DG Other reserves | 109 036.00 | | | 109 036.00 |
DH Retained earnings | -17 339.00 | | | -17 339.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 046.00 | | | -6 046.00 |
DL TOTAL (I) | 129 650.00 | | | 129 650.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 797.00 | | | 21 797.00 |
DX Trade payables and related accounts | 4 320.00 | | | 4 320.00 |
EC TOTAL (IV) | 26 117.00 | | | 26 117.00 |
EE Grand total (I to V) | 155 768.00 | | | 155 768.00 |
EG Accrued income and payables due within one year | 26 117.00 | | | 26 117.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 713.00 | |
FX Taxes, duties, and similar payments | | | 1 122.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 210.00 | |
GF Total Operating Expenses (II) | | | 6 046.00 | |
GG - OPERATING RESULT (I - II) | | | -6 046.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 046.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 046.00 | | | 6 046.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 046.00 | | | -6 046.00 |
| |
| 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 | 2 000.00 | | | 2 000.00 |
I4 DECREASES Grand Total | | | 2 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 000.00 | | | 2 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 378.00 | 210.00 | | 1 378.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 378.00 | 210.00 | | 1 378.00 |
| |
| 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 | 4 320.00 | 4 320.00 | | 4 320.00 |
VB VAT | 561.00 | 561.00 | | 561.00 |
VI Group and Associates | 21 797.00 | 21 797.00 | | 21 797.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 561.00 | 561.00 | | 561.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 117.00 | 26 117.00 | | 26 117.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 1 122.00 | | | 1 122.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 688.00 | | | 2 688.00 |
ST Other accounts | 2 025.00 | | | 2 025.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 122.00 | | | 1 122.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 713.00 | | | 4 713.00 |
