| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 9 750.00 | | 9 750.00 | 9 750.00 |
BJ TOTAL (I) | 9 750.00 | | 9 750.00 | 9 750.00 |
BZ Other receivables | 2 040.00 | | 2 040.00 | 2 040.00 |
CF Cash and cash equivalents | 4 761.00 | | 4 761.00 | 4 761.00 |
CJ TOTAL (II) | 6 801.00 | | 6 801.00 | 6 801.00 |
CO Grand total (0 to V) | 16 551.00 | | 16 551.00 | 16 551.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 600.00 | | | 1 600.00 |
DH Retained earnings | -3 579.00 | | | -3 579.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 686.00 | | | -2 686.00 |
DL TOTAL (I) | -4 666.00 | | | -4 666.00 |
DX Trade payables and related accounts | 2 100.00 | | | 2 100.00 |
EA Other liabilities | 19 117.00 | | | 19 117.00 |
EC TOTAL (IV) | 21 217.00 | | | 21 217.00 |
EE Grand total (I to V) | 16 551.00 | | | 16 551.00 |
EG Accrued income and payables due within one year | 21 217.00 | | | 21 217.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 593.00 | |
GF Total Operating Expenses (II) | | | 2 593.00 | |
GG - OPERATING RESULT (I - II) | | | -2 593.00 | |
GR Interest and similar expenses | | | 94.00 | |
GU Total financial expenses (VI) | | | 94.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -94.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 687.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | | | 1.00 |
HD Total exceptional income (VII) | 1.00 | | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 687.00 | | | 2 687.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 686.00 | | | -2 686.00 |
| |
| 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 | | | 9 750.00 | |
I4 DECREASES Grand Total | | | 9 750.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 750.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 9 750.00 | |
| |
| 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 | 2 100.00 | 2 100.00 | | 2 100.00 |
VB VAT | 2 040.00 | 2 040.00 | | 2 040.00 |
VI Group and Associates | 19 117.00 | 19 117.00 | | 19 117.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 040.00 | 2 040.00 | | 2 040.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 217.00 | 21 217.00 | | 21 217.00 |
| |
| 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) | 2 145.00 | | | 2 145.00 |
ST Other accounts | 448.00 | | | 448.00 |
YZ Total deductible VAT on goods and services | 90.00 | | | 90.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 593.00 | | | 2 593.00 |
