| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 6 595.00 | | 6 595.00 | 6 595.00 |
CF Cash and cash equivalents | 20 962.00 | | 20 962.00 | 20 962.00 |
CJ TOTAL (II) | 27 557.00 | | 27 557.00 | 27 557.00 |
CO Grand total (0 to V) | 27 557.00 | | 27 557.00 | 27 557.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DH Retained earnings | 1 149.00 | | | 1 149.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -121.00 | | | -121.00 |
DL TOTAL (I) | 9 829.00 | | | 9 829.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 668.00 | | | 12 668.00 |
DX Trade payables and related accounts | 5 060.00 | | | 5 060.00 |
EC TOTAL (IV) | 17 728.00 | | | 17 728.00 |
EE Grand total (I to V) | 27 557.00 | | | 27 557.00 |
EG Accrued income and payables due within one year | 17 728.00 | | | 17 728.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 552.00 | |
FX Taxes, duties, and similar payments | | | 447.00 | |
FY Salaries and Wages | | | 4 600.00 | |
FZ Social Security Contributions | | | 1 380.00 | |
GF Total Operating Expenses (II) | | | 13 979.00 | |
GG - OPERATING RESULT (I - II) | | | -13 979.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 979.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 380.00 | | | 1 380.00 |
HA Exceptional income from management transactions | 13 858.00 | | | 13 858.00 |
HD Total exceptional income (VII) | 13 858.00 | | | 13 858.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 13 858.00 | | | 13 858.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 858.00 | | | 13 858.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 979.00 | | | 13 979.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -121.00 | | | -121.00 |
| |
| 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 | 9 096.00 | | | 9 096.00 |
I4 DECREASES Grand Total | | 9 096.00 | | |
IO DECREASES Total including other intangible assets | | 2 000.00 | | |
IY DECREASES Total Tangible Fixed Assets | | 7 096.00 | | |
KD ACQUISITIONS Total including other intangible assets | 2 000.00 | | | 2 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 096.00 | | | 7 096.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 096.00 | | 9 096.00 | 9 096.00 |
PE DEPRECIATION Total including other intangible assets | 2 000.00 | | 2 000.00 | 2 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 096.00 | | 7 096.00 | 7 096.00 |
| |
| 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 | 5 060.00 | 5 060.00 | | 5 060.00 |
VB VAT | 6 595.00 | 6 595.00 | | 6 595.00 |
VI Group and Associates | 12 668.00 | 12 668.00 | | 12 668.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 595.00 | 6 595.00 | | 6 595.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 728.00 | 17 728.00 | | 17 728.00 |
| |
| 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) | 4 456.00 | | | 4 456.00 |
ST Other accounts | 3 095.00 | | | 3 095.00 |
YW Business tax | 447.00 | | | 447.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 447.00 | | | 447.00 |
YZ Total deductible VAT on goods and services | 1 490.00 | | | 1 490.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 552.00 | | | 7 552.00 |
