| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 25 000.00 | | 25 000.00 | 25 000.00 |
BZ Other receivables | 162 214.00 | | 162 214.00 | 162 214.00 |
CD Marketable securities | 85 000.00 | | 85 000.00 | 85 000.00 |
CF Cash and cash equivalents | 31 905.00 | | 31 905.00 | 31 905.00 |
CJ TOTAL (II) | 279 119.00 | | 279 119.00 | 279 119.00 |
CO Grand total (0 to V) | 304 119.00 | | 304 119.00 | 304 119.00 |
CU Other investments | 25 000.00 | | 25 000.00 | 25 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 299 680.00 | 299 680.00 | | 299 680.00 |
DD Legal reserve (1) | 9 188.00 | 9 188.00 | | 9 188.00 |
DH Retained earnings | -3 675.00 | -2 152.00 | | -3 675.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 358.00 | -1 523.00 | | -2 358.00 |
DL TOTAL (I) | 302 835.00 | 305 193.00 | | 302 835.00 |
DX Trade payables and related accounts | 1 284.00 | 2 652.00 | | 1 284.00 |
EC TOTAL (IV) | 1 284.00 | 2 652.00 | | 1 284.00 |
EE Grand total (I to V) | 304 119.00 | 307 845.00 | | 304 119.00 |
EG Accrued income and payables due within one year | 1 284.00 | 2 652.00 | | 1 284.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 570.00 | |
FR Total operating income (I) | | | 570.00 | |
FW Other purchases and external expenses | | | 1 116.00 | |
GE Other Expenses | | | 2 000.00 | |
GF Total Operating Expenses (II) | | | 3 116.00 | |
GG - OPERATING RESULT (I - II) | | | -2 546.00 | |
GN Positive exchange differences | | | 187.00 | |
GP Total financial income (V) | | | 187.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 187.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 358.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 757.00 | 180.00 | | 757.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 116.00 | 1 702.00 | | 3 116.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 358.00 | -1 523.00 | | -2 358.00 |
| |
| 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 | 25 000.00 | | | 25 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 25 000.00 | |
I4 DECREASES Grand Total | | | 25 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 25 000.00 | | | 25 000.00 |
| |
| 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 | 1 284.00 | 1 284.00 | | 1 284.00 |
VB VAT | 1 149.00 | 1 149.00 | | 1 149.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 161 065.00 | 161 065.00 | | 161 065.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 162 214.00 | 162 214.00 | | 162 214.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 284.00 | 1 284.00 | | 1 284.00 |
| |
| 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) | 1 116.00 | 1 678.00 | | 1 116.00 |
ST Other accounts | | 24.00 | | |
YZ Total deductible VAT on goods and services | 328.00 | 214.00 | | 328.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 116.00 | 1 702.00 | | 1 116.00 |
