| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 8 694.00 | 5 033.00 | 3 661.00 | 8 694.00 |
AV Fixed assets in progress | 63 750.00 | | 63 750.00 | 63 750.00 |
BJ TOTAL (I) | 72 444.00 | 5 033.00 | 67 411.00 | 72 444.00 |
BZ Other receivables | 32 595.00 | | 32 595.00 | 32 595.00 |
CF Cash and cash equivalents | 175 202.00 | | 175 202.00 | 175 202.00 |
CJ TOTAL (II) | 207 798.00 | | 207 798.00 | 207 798.00 |
CO Grand total (0 to V) | 280 243.00 | 5 033.00 | 275 209.00 | 280 243.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 450 000.00 | | | 450 000.00 |
DH Retained earnings | -215 112.00 | | | -215 112.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -69 549.00 | | | -69 549.00 |
DL TOTAL (I) | 165 338.00 | | | 165 338.00 |
DV Miscellaneous Loans and Financial Debts (4) | 37 945.00 | | | 37 945.00 |
DX Trade payables and related accounts | 69 954.00 | | | 69 954.00 |
DY Tax and social security liabilities | 1 972.00 | | | 1 972.00 |
EC TOTAL (IV) | 109 871.00 | | | 109 871.00 |
EE Grand total (I to V) | 275 209.00 | | | 275 209.00 |
EG Accrued income and payables due within one year | 109 871.00 | | | 109 871.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 67 809.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 738.00 | |
GF Total Operating Expenses (II) | | | 69 549.00 | |
GG - OPERATING RESULT (I - II) | | | -69 549.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -69 549.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 69 549.00 | | | 69 549.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -69 549.00 | | | -69 549.00 |
| |
| 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 | 57 444.00 | 15 000.00 | | 57 444.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 8 694.00 | | | 8 694.00 |
I4 DECREASES Grand Total | | | 72 444.00 | |
IN DECREASES Start-up, development, or research expenses | | | 8 694.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 63 750.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 48 750.00 | 15 000.00 | | 48 750.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 294.00 | 1 738.00 | | 3 294.00 |
CY DEPRECIATION Start-up, development, or research expenses | 3 294.00 | 1 738.00 | | 3 294.00 |
| |
| 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 | 69 954.00 | 69 954.00 | | 69 954.00 |
VB VAT | 20 763.00 | 20 763.00 | | 20 763.00 |
VI Group and Associates | 37 945.00 | 37 945.00 | | 37 945.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 832.00 | 11 832.00 | | 11 832.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 595.00 | 32 595.00 | | 32 595.00 |
VW VAT | 1 972.00 | 1 972.00 | | 1 972.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 109 871.00 | 109 871.00 | | 109 871.00 |
| |
| 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) | 8 537.00 | | | 8 537.00 |
ST Other accounts | 59.00 | | | 59.00 |
XQ Rental, rental and co-ownership charges | 360.00 | | | 360.00 |
YT Subcontracting | 58 852.00 | | | 58 852.00 |
YZ Total deductible VAT on goods and services | 10 218.00 | | | 10 218.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 67 809.00 | | | 67 809.00 |
