| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 100 000.00 | 100 000.00 | | 100 000.00 |
BZ Other receivables | 120.00 | | 120.00 | 120.00 |
CF Cash and cash equivalents | 110 184.00 | 1.00 | 110 184.00 | 110 184.00 |
CJ TOTAL (II) | 110 304.00 | | 110 304.00 | 110 304.00 |
CO Grand total (0 to V) | 210 304.00 | 100 000.00 | 110 304.00 | 210 304.00 |
CU Other investments | 100 000.00 | 100 000.00 | | 100 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DH Retained earnings | -417 570.00 | | | -417 570.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 736.00 | | | -9 736.00 |
DL TOTAL (I) | -417 306.00 | | | -417 306.00 |
DX Trade payables and related accounts | 1 500.00 | | | 1 500.00 |
EA Other liabilities | 526 110.00 | | | 526 110.00 |
EC TOTAL (IV) | 527 610.00 | | | 527 610.00 |
EE Grand total (I to V) | 110 304.00 | | | 110 304.00 |
EG Accrued income and payables due within one year | 527 610.00 | | | 527 610.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 725.00 | |
GF Total Operating Expenses (II) | | | 725.00 | |
GG - OPERATING RESULT (I - II) | | | -725.00 | |
GR Interest and similar expenses | | | 9 011.00 | |
GU Total financial expenses (VI) | | | 9 011.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 011.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 736.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 736.00 | | | 9 736.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 736.00 | | | -9 736.00 |
| |
| 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 | 100 000.00 | | | 100 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 100 000.00 | |
I4 DECREASES Grand Total | | | 100 000.00 | |
IN DECREASES Start-up, development, or research expenses | | 2.00 | 3.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 100 000.00 | | | 100 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 100 000.00 | | | 100 000.00 |
7C Grand total | 100 000.00 | | | 100 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 1 500.00 | 1 500.00 | | 1 500.00 |
VB VAT | 120.00 | 120.00 | | 120.00 |
VI Group and Associates | 526 110.00 | 526 110.00 | | 526 110.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 120.00 | 120.00 | | 120.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 527 610.00 | 527 610.00 | | 527 610.00 |
| |
| 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) | 625.00 | | | 625.00 |
ST Other accounts | 100.00 | | | 100.00 |
YZ Total deductible VAT on goods and services | 145.00 | | | 145.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 725.00 | | | 725.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
