| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 14 448.00 | 2 890.00 | 11 558.00 | 14 448.00 |
BJ TOTAL (I) | 14 448.00 | 2 890.00 | 11 558.00 | 14 448.00 |
BT Goods | 2 000 000.00 | | 2 000 000.00 | 2 000 000.00 |
BZ Other receivables | 209 391.00 | | 209 391.00 | 209 391.00 |
CF Cash and cash equivalents | 1 478 408.00 | | 1 478 408.00 | 1 478 408.00 |
CJ TOTAL (II) | 3 687 799.00 | | 3 687 799.00 | 3 687 799.00 |
CO Grand total (0 to V) | 3 702 247.00 | 2 890.00 | 3 699 358.00 | 3 702 247.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000 000.00 | | | 2 000 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -35 990.00 | | | -35 990.00 |
DL TOTAL (I) | 1 964 010.00 | | | 1 964 010.00 |
DX Trade payables and related accounts | 1 735 347.00 | | | 1 735 347.00 |
EC TOTAL (IV) | 1 735 347.00 | | | 1 735 347.00 |
EE Grand total (I to V) | 3 699 358.00 | | | 3 699 358.00 |
EG Accrued income and payables due within one year | 1 735 347.00 | | | 1 735 347.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 33 100.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 890.00 | |
GF Total Operating Expenses (II) | | | 35 990.00 | |
GG - OPERATING RESULT (I - II) | | | -35 990.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -35 990.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 35 990.00 | | | 35 990.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -35 990.00 | | | -35 990.00 |
| |
| 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 | | | 14 448.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 14 448.00 | |
I4 DECREASES Grand Total | | | 14 448.00 | |
IN DECREASES Start-up, development, or research expenses | | | 14 448.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 2 890.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 2 890.00 | | |
| |
| 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 | 1 735 347.00 | 1 735 347.00 | | 1 735 347.00 |
VB VAT | 209 391.00 | 209 391.00 | | 209 391.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 209 391.00 | 209 391.00 | | 209 391.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 735 347.00 | 1 735 347.00 | | 1 735 347.00 |
| |
| 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) | 32 508.00 | | | 32 508.00 |
ST Other accounts | 592.00 | | | 592.00 |
YZ Total deductible VAT on goods and services | 206 202.00 | | | 206 202.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 33 100.00 | | | 33 100.00 |
