| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 11 115.00 | 6 486.00 | 2 629.00 | 11 115.00 |
BJ TOTAL (I) | 11 115.00 | 8 486.00 | 2 629.00 | 11 115.00 |
BZ Other receivables | 3 365.00 | | 3 365.00 | 3 365.00 |
CF Cash and cash equivalents | 9 271.00 | | 9 271.00 | 9 271.00 |
CH Prepaid expenses | 1 488.00 | | 1 488.00 | 1 488.00 |
CO Grand total (0 to V) | 25 239.00 | 8 486.00 | 16 752.00 | 25 239.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 2 194.00 | | | 2 194.00 |
DH Retained earnings | -58 505.00 | | | -58 505.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -29 495.00 | | | -29 495.00 |
DL TOTAL (I) | -84 707.00 | | | -84 707.00 |
DV Miscellaneous Loans and Financial Debts (4) | 97 709.00 | | | 97 709.00 |
DX Trade payables and related accounts | 3 749.00 | | | 3 749.00 |
EC TOTAL (IV) | 101 459.00 | | | 101 459.00 |
EE Grand total (I to V) | 16 752.00 | | | 16 752.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 27 418.00 | |
FZ Social Security Contributions | | | 1 042.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 034.00 | |
GF Total Operating Expenses (II) | | | 29 495.00 | |
GG - OPERATING RESULT (I - II) | | | -29 495.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -29 495.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 042.00 | | | 1 042.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 495.00 | | | 29 495.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -29 495.00 | | | -29 495.00 |
| |
| 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 | 10 555.00 | | 560.00 | 10 555.00 |
I4 DECREASES Grand Total | | | 11 115.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 115.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 555.00 | | 560.00 | 10 555.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 452.00 | 1 034.00 | | 7 452.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 452.00 | 1 031.00 | | 7 452.00 |
| |
| 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 | 3 748.00 | 3 749.00 | | 3 748.00 |
VB VAT | 3 365.00 | 3 365.00 | | 3 365.00 |
VI Group and Associates | 97 709.00 | 97 709.00 | | 97 709.00 |
VS Prepaid expenses | 1 488.00 | 1 488.00 | | 1 488.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 853.00 | 4 853.00 | | 4 853.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 101 459.00 | 101 459.00 | | 101 459.00 |
| |
| 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) | 4 965.00 | | | 4 965.00 |
ST Other accounts | 22 454.00 | | | 22 454.00 |
YZ Total deductible VAT on goods and services | 2 071.00 | | | 2 071.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 27 418.00 | | | 27 418.00 |
