| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 397 800.00 | | 397 800.00 | 397 800.00 |
BZ Other receivables | 5 754.00 | | 5 754.00 | 5 754.00 |
CF Cash and cash equivalents | 1 813.00 | | 1 813.00 | 1 813.00 |
CJ TOTAL (II) | 7 566.00 | | 7 566.00 | 7 566.00 |
CO Grand total (0 to V) | 405 366.00 | | 405 366.00 | 405 366.00 |
CU Other investments | 397 800.00 | | 397 800.00 | 397 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 397 680.00 | 397 680.00 | | 397 680.00 |
DH Retained earnings | -26 637.00 | | | -26 637.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 466.00 | -26 637.00 | | -3 466.00 |
DL TOTAL (I) | 367 577.00 | 371 043.00 | | 367 577.00 |
DV Miscellaneous Loans and Financial Debts (4) | 32 390.00 | 30 031.00 | | 32 390.00 |
DX Trade payables and related accounts | 5 400.00 | 2 160.00 | | 5 400.00 |
EC TOTAL (IV) | 37 790.00 | 32 191.00 | | 37 790.00 |
EE Grand total (I to V) | 405 366.00 | 403 233.00 | | 405 366.00 |
EG Accrued income and payables due within one year | 37 790.00 | 32 191.00 | | 37 790.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 107.00 | |
GF Total Operating Expenses (II) | | | 3 107.00 | |
GG - OPERATING RESULT (I - II) | | | -3 107.00 | |
GR Interest and similar expenses | | | 359.00 | |
GU Total financial expenses (VI) | | | 359.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -359.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 466.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 466.00 | 26 637.00 | | 3 466.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 466.00 | -26 637.00 | | -3 466.00 |
| |
| 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 | 389 800.00 | | 8 000.00 | 389 800.00 |
I3 DECREASES Total Financial Fixed Assets | | | 397 800.00 | |
I4 DECREASES Grand Total | | | 397 800.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 389 800.00 | | 8 000.00 | 389 800.00 |
| |
| 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 | 5 400.00 | 5 400.00 | | 5 400.00 |
VB VAT | 5 754.00 | 5 754.00 | | 5 754.00 |
VI Group and Associates | 32 390.00 | 32 390.00 | | 32 390.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 754.00 | 5 754.00 | | 5 754.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 37 790.00 | 37 790.00 | | 37 790.00 |
| |
| 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) | 2 700.00 | 26 201.00 | | 2 700.00 |
ST Other accounts | 407.00 | 436.00 | | 407.00 |
YZ Total deductible VAT on goods and services | 5 304.00 | 4 854.00 | | 5 304.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 107.00 | 26 637.00 | | 3 107.00 |
