| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 51 113.00 | | 51 113.00 | 51 113.00 |
CF Cash and cash equivalents | 157 911.00 | | 157 911.00 | 157 911.00 |
CH Prepaid expenses | 1 572.00 | | 1 572.00 | 1 572.00 |
CJ TOTAL (II) | 210 596.00 | | 210 596.00 | 210 596.00 |
CO Grand total (0 to V) | 210 596.00 | | 210 596.00 | 210 596.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 95 040.00 | | | 95 040.00 |
DB Share, merger, contribution premiums, etc. | 1 524.00 | | | 1 524.00 |
DD Legal reserve (1) | 15 245.00 | | | 15 245.00 |
DG Other reserves | 111 381.00 | | | 111 381.00 |
DH Retained earnings | -8 356.00 | | | -8 356.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 075.00 | | | -8 075.00 |
DL TOTAL (I) | 206 759.00 | | | 206 759.00 |
DX Trade payables and related accounts | 3 833.00 | | | 3 833.00 |
DY Tax and social security liabilities | 3.00 | | | 3.00 |
EC TOTAL (IV) | 3 836.00 | | | 3 836.00 |
EE Grand total (I to V) | 210 596.00 | | | 210 596.00 |
EG Accrued income and payables due within one year | 3 836.00 | | | 3 836.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 075.00 | |
GF Total Operating Expenses (II) | | | 8 075.00 | |
GG - OPERATING RESULT (I - II) | | | -8 075.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 075.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1.00 | | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1.00 | | | -1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 075.00 | | | 8 075.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 075.00 | | | -8 075.00 |
| |
| 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 | 3 833.00 | 3 833.00 | | 3 833.00 |
VB VAT | 50 383.00 | 50 383.00 | | 50 383.00 |
VM Income taxes | 730.00 | 730.00 | | 730.00 |
VS Prepaid expenses | 1 572.00 | 1 572.00 | | 1 572.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 52 685.00 | 52 685.00 | | 52 685.00 |
VW VAT | 3.00 | 3.00 | | 3.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 836.00 | 3 836.00 | | 3 836.00 |
| |
| 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) | 2 547.00 | | | 2 547.00 |
ST Other accounts | 3 528.00 | | | 3 528.00 |
YT Subcontracting | 2 000.00 | | | 2 000.00 |
YZ Total deductible VAT on goods and services | 1 132.00 | | | 1 132.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 8 075.00 | | | 8 075.00 |
