| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 105 369.00 | 105 369.00 | | 105 369.00 |
BJ TOTAL (I) | 105 369.00 | 105 369.00 | | 105 369.00 |
BX Customers and related accounts | 1 764.00 | | 1 764.00 | 1 764.00 |
BZ Other receivables | 110.00 | | 110.00 | 110.00 |
CF Cash and cash equivalents | 6 360.00 | | 6 360.00 | 6 360.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 8 234.00 | | 8 234.00 | 8 234.00 |
CO Grand total (0 to V) | 113 603.00 | 105 369.00 | 8 234.00 | 113 603.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 49 995.00 | 49 995.00 | | 49 995.00 |
DH Retained earnings | -51 677.00 | -51 331.00 | | -51 677.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 378.00 | -346.00 | | 378.00 |
DL TOTAL (I) | 7 080.00 | 6 703.00 | | 7 080.00 |
DV Miscellaneous Loans and Financial Debts (4) | 314.00 | 314.00 | | 314.00 |
DY Tax and social security liabilities | 224.00 | 505.00 | | 224.00 |
EA Other liabilities | 462.00 | 462.00 | | 462.00 |
EB Prepaid income (2) | 154.00 | 154.00 | | 154.00 |
EC TOTAL (IV) | 1 154.00 | 1 435.00 | | 1 154.00 |
EE Grand total (I to V) | 8 234.00 | 8 138.00 | | 8 234.00 |
EG Accrued income and payables due within one year | 1 154.00 | 1 435.00 | | 1 154.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 1 848.00 | 1 848.00 | |
FJ Net sales | | 1 848.00 | 1 848.00 | |
FR Total operating income (I) | | | 1 848.00 | |
FW Other purchases and external expenses | | | 604.00 | |
FX Taxes, duties, and similar payments | | | 464.00 | |
GE Other Expenses | | | 402.00 | |
GF Total Operating Expenses (II) | | | 1 470.00 | |
GG - OPERATING RESULT (I - II) | | | 378.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 378.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 848.00 | 1 848.00 | | 1 848.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 470.00 | 2 195.00 | | 1 470.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 378.00 | -346.00 | | 378.00 |
| |
| 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 | 140 768.00 | | | 140 768.00 |
I4 DECREASES Grand Total | | 35 399.00 | 105 369.00 | |
IY DECREASES Total Tangible Fixed Assets | | 35 399.00 | 105 369.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 140 768.00 | | | 140 768.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 140 768.00 | | 35 399.00 | 140 768.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 140 768.00 | | 35 399.00 | 140 768.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 462.00 | 462.00 | | 462.00 |
8L Deferred income | 154.00 | 154.00 | | 154.00 |
UX Other trade receivables | 1 764.00 | 1 764.00 | | 1 764.00 |
VB VAT | 110.00 | 110.00 | | 110.00 |
VI Group and Associates | 314.00 | 314.00 | | 314.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 874.00 | 1 874.00 | | 1 874.00 |
VW VAT | 224.00 | 224.00 | | 224.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 154.00 | 1 154.00 | | 1 154.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 464.00 | 687.00 | | 464.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | | 145.00 | | |
ST Other accounts | 604.00 | 1 362.00 | | 604.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 464.00 | 687.00 | | 464.00 |
YY Amount of VAT collected | 370.00 | 370.00 | | 370.00 |
YZ Total deductible VAT on goods and services | | 13.00 | | |
ZJ Total of the item corresponding to line FW of table no. 2052 | 604.00 | 1 508.00 | | 604.00 |
