| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 268 000.00 | | 268 000.00 | 268 000.00 |
CF Cash and cash equivalents | 14 638.00 | | 14 638.00 | 14 638.00 |
CJ TOTAL (II) | 14 638.00 | | 14 638.00 | 14 638.00 |
CO Grand total (0 to V) | 282 638.00 | | 282 638.00 | 282 638.00 |
CU Other investments | 268 000.00 | | 268 000.00 | 268 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 270 046.00 | 270 046.00 | | 270 046.00 |
DH Retained earnings | -32 356.00 | -22 068.00 | | -32 356.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 334.00 | -10 287.00 | | -10 334.00 |
DL TOTAL (I) | 227 355.00 | 237 689.00 | | 227 355.00 |
DV Miscellaneous Loans and Financial Debts (4) | 50 000.00 | 50 000.00 | | 50 000.00 |
DX Trade payables and related accounts | 5 283.00 | 3 792.00 | | 5 283.00 |
EC TOTAL (IV) | 55 283.00 | 53 792.00 | | 55 283.00 |
EE Grand total (I to V) | 282 638.00 | 291 481.00 | | 282 638.00 |
EG Accrued income and payables due within one year | 5 283.00 | 3 792.00 | | 5 283.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 742.00 | |
GF Total Operating Expenses (II) | | | 9 742.00 | |
GG - OPERATING RESULT (I - II) | | | -9 742.00 | |
GR Interest and similar expenses | | | 591.00 | |
GU Total financial expenses (VI) | | | 591.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -591.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 334.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 334.00 | 10 287.00 | | 10 334.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 334.00 | -10 287.00 | | -10 334.00 |
| |
| 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 | 268 000.00 | | | 268 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 268 000.00 | |
I4 DECREASES Grand Total | | | 268 000.00 | |
KD ACQUISITIONS Total including other intangible assets | | 8.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | 268 000.00 | | | 268 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 50 000.00 | | 50 000.00 | 50 000.00 |
8B Suppliers and Related Accounts | 5 283.00 | 5 283.00 | | 5 283.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 55 283.00 | 5 283.00 | 50 000.00 | 55 283.00 |
| |
| 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) | 3 271.00 | 3 199.00 | | 3 271.00 |
ST Other accounts | 471.00 | 428.00 | | 471.00 |
YT Subcontracting | 6 000.00 | 6 000.00 | | 6 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 9 742.00 | 9 627.00 | | 9 742.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
