| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 65.00 | | 65.00 | 65.00 |
BJ TOTAL (I) | 65.00 | | 65.00 | 65.00 |
BT Goods | 140 000.00 | | 140 000.00 | 140 000.00 |
CF Cash and cash equivalents | 37 714.00 | | 43 038.00 | 37 714.00 |
CJ TOTAL (II) | 177 714.00 | | 183 038.00 | 177 714.00 |
CO Grand total (0 to V) | 177 779.00 | | 183 103.00 | 177 779.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | | | 7 500.00 |
DH Retained earnings | -89 313.00 | | | -89 313.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 763.00 | | | -12 763.00 |
DL TOTAL (I) | -94 576.00 | | | -94 576.00 |
DV Miscellaneous Loans and Financial Debts (4) | 229 367.00 | | | 229 367.00 |
EA Other liabilities | 42 988.00 | | | 42 988.00 |
EC TOTAL (IV) | 272 355.00 | | | 272 355.00 |
EE Grand total (I to V) | 177 779.00 | | | 177 779.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 743.00 | |
GF Total Operating Expenses (II) | | | 7 743.00 | |
GG - OPERATING RESULT (I - II) | | | -7 743.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GR Interest and similar expenses | | | 5 020.00 | |
GU Total financial expenses (VI) | | | 5 020.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 020.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 763.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 763.00 | | | 17 763.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 763.00 | | | -12 763.00 |
| |
| 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 | 65.00 | | | 65.00 |
I3 DECREASES Total Financial Fixed Assets | | | 65.00 | |
I4 DECREASES Grand Total | | | 65.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 65.00 | | | 65.00 |
| |
| 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) | 42 988.00 | | 42 988.00 | 42 988.00 |
UT Other financial assets | 65.00 | | 65.00 | 65.00 |
UX Other trade receivables | 177 714.00 | 37 714.00 | 140 000.00 | 177 714.00 |
VI Group and Associates | 229 367.00 | | 229 367.00 | 229 367.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 177 779.00 | | | 177 779.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 272 355.00 | | 272 355.00 | 272 355.00 |
| |
| 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) | 5 472.00 | | | 5 472.00 |
ST Other accounts | 311.00 | | | 311.00 |
XQ Rental, rental and co-ownership charges | 1 960.00 | | | 1 960.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 743.00 | | | 7 743.00 |
