| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 820.00 | 820.00 | | 820.00 |
BJ TOTAL (I) | 820.00 | 820.00 | | 820.00 |
BZ Other receivables | 8 726.00 | | 8 726.00 | 8 726.00 |
CF Cash and cash equivalents | 119 155.00 | | 119 155.00 | 119 155.00 |
CJ TOTAL (II) | 127 882.00 | | 127 882.00 | 127 882.00 |
CO Grand total (0 to V) | 128 702.00 | 820.00 | 127 882.00 | 128 702.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 300.00 | | | 9 300.00 |
DB Share, merger, contribution premiums, etc. | 106 700.00 | | | 106 700.00 |
DD Legal reserve (1) | 930.00 | | | 930.00 |
DG Other reserves | 504.00 | | | 504.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 091.00 | | | -19 091.00 |
DL TOTAL (I) | 98 343.00 | | | 98 343.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 378.00 | | | 27 378.00 |
DX Trade payables and related accounts | 2 160.00 | | | 2 160.00 |
EC TOTAL (IV) | 29 538.00 | | | 29 538.00 |
EE Grand total (I to V) | 127 882.00 | | | 127 882.00 |
EG Accrued income and payables due within one year | 29 538.00 | | | 29 538.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 19 014.00 | |
FX Taxes, duties, and similar payments | | | 77.00 | |
GF Total Operating Expenses (II) | | | 19 091.00 | |
GG - OPERATING RESULT (I - II) | | | -19 091.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -19 091.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 091.00 | | | 19 091.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 091.00 | | | -19 091.00 |
| |
| 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 | 820.00 | | | 820.00 |
I4 DECREASES Grand Total | | | 820.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 820.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 820.00 | | | 820.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 820.00 | | | 820.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 820.00 | | | 820.00 |
| |
| 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 | 2 160.00 | 2 160.00 | | 2 160.00 |
VB VAT | 5 010.00 | 5 010.00 | | 5 010.00 |
VI Group and Associates | 27 378.00 | 27 378.00 | | 27 378.00 |
VM Income taxes | 3 716.00 | 3 716.00 | | 3 716.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 726.00 | 8 726.00 | | 8 726.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 538.00 | 29 538.00 | | 29 538.00 |
| |
| 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) | 1 255.00 | | | 1 255.00 |
ST Other accounts | 4 055.00 | | | 4 055.00 |
XQ Rental, rental and co-ownership charges | 13 584.00 | | | 13 584.00 |
YT Subcontracting | 120.00 | | | 120.00 |
YW Business tax | 77.00 | | | 77.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 77.00 | | | 77.00 |
YZ Total deductible VAT on goods and services | 415.00 | | | 415.00 |
ZE Dividends | 20 925.00 | | | 20 925.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 19 014.00 | | | 19 014.00 |
