| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 640.00 | 640.00 | | 640.00 |
BD Other fixed assets | 10.00 | | 10.00 | 10.00 |
BJ TOTAL (I) | 100 650.00 | 640.00 | 100 010.00 | 100 650.00 |
CF Cash and cash equivalents | 2 465.00 | | 2 465.00 | 2 465.00 |
CJ TOTAL (II) | 2 465.00 | | 2 465.00 | 2 465.00 |
CO Grand total (0 to V) | 103 116.00 | 640.00 | 102 476.00 | 103 116.00 |
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 | 101 000.00 | | | 101 000.00 |
DD Legal reserve (1) | 1 994.00 | | | 1 994.00 |
DH Retained earnings | -517.00 | | | -517.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -429.00 | | | -429.00 |
DL TOTAL (I) | 102 048.00 | | | 102 048.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49.00 | | | 49.00 |
DX Trade payables and related accounts | 378.00 | | | 378.00 |
EC TOTAL (IV) | 427.00 | | | 427.00 |
EE Grand total (I to V) | 102 476.00 | | | 102 476.00 |
EG Accrued income and payables due within one year | 427.00 | | | 427.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 431.00 | |
GF Total Operating Expenses (II) | | | 431.00 | |
GG - OPERATING RESULT (I - II) | | | -431.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -429.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 50 000.00 | | | 50 000.00 |
HD Total exceptional income (VII) | 50 000.00 | | | 50 000.00 |
HF Exceptional expenses on capital transactions | 50 000.00 | | | 50 000.00 |
HH Total exceptional expenses (VIII) | 50 000.00 | | | 50 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 002.00 | | | 50 002.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 50 431.00 | | | 50 431.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -429.00 | | | -429.00 |
| |
| 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 | 100 650.00 | | 50 000.00 | 100 650.00 |
I3 DECREASES Total Financial Fixed Assets | | 50 000.00 | 100 010.00 | |
I4 DECREASES Grand Total | | 50 000.00 | 100 650.00 | |
IN DECREASES Start-up, development, or research expenses | 1.00 | 2.00 | 3.00 | 1.00 |
IY DECREASES Total Tangible Fixed Assets | | | 640.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 640.00 | | | 640.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 100 010.00 | | 50 000.00 | 100 010.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 640.00 | | | 640.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 640.00 | | | 640.00 |
| |
| 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 | 378.00 | 378.00 | | 378.00 |
VI Group and Associates | 49.00 | 49.00 | | 49.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 427.00 | 427.00 | | 427.00 |
| |
| 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) | 426.00 | | | 426.00 |
ST Other accounts | 5.00 | | | 5.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 431.00 | | | 431.00 |
