| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 400.00 | | 400.00 | 400.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 38 618.00 | | 38 618.00 | 38 618.00 |
CF Cash and cash equivalents | 54 301.00 | | 54 301.00 | 54 301.00 |
CJ TOTAL (II) | 92 919.00 | | 92 919.00 | 92 919.00 |
CO Grand total (0 to V) | 93 319.00 | | 93 319.00 | 93 319.00 |
CU Other investments | 400.00 | | 400.00 | 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 844.00 | 844.00 | | 844.00 |
DH Retained earnings | -14 656.00 | | | -14 656.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 861.00 | -14 656.00 | | -10 861.00 |
DL TOTAL (I) | -14 673.00 | -3 812.00 | | -14 673.00 |
DV Miscellaneous Loans and Financial Debts (4) | 78 373.00 | 66 575.00 | | 78 373.00 |
DX Trade payables and related accounts | 4 061.00 | 4 156.00 | | 4 061.00 |
DY Tax and social security liabilities | 557.00 | 1 035.00 | | 557.00 |
EA Other liabilities | 25 000.00 | | | 25 000.00 |
EC TOTAL (IV) | 107 992.00 | 71 766.00 | | 107 992.00 |
EE Grand total (I to V) | 93 319.00 | 67 954.00 | | 93 319.00 |
EG Accrued income and payables due within one year | 107 992.00 | 71 766.00 | | 107 992.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 025.00 | | 2 025.00 | 2 025.00 |
FJ Net sales | 2 025.00 | | 2 025.00 | 2 025.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 500.00 | |
FR Total operating income (I) | | | 2 525.00 | |
FW Other purchases and external expenses | | | 13 316.00 | |
FX Taxes, duties, and similar payments | | | 70.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 13 386.00 | |
GG - OPERATING RESULT (I - II) | | | -10 861.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 861.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 500.00 | | | 500.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 525.00 | 3 100.00 | | 2 525.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 386.00 | 17 756.00 | | 13 386.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 861.00 | -14 656.00 | | -10 861.00 |
| |
| 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 | 200.00 | | 200.00 | 200.00 |
I3 DECREASES Total Financial Fixed Assets | | | 400.00 | |
I4 DECREASES Grand Total | | | 400.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 200.00 | | 200.00 | 200.00 |
| |
| 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 | 4 061.00 | 4 061.00 | | 4 061.00 |
8K Other liabilities (including liabilities related to repo transactions) | 25 000.00 | 25 000.00 | | 25 000.00 |
VB VAT | 2 146.00 | 2 146.00 | | 2 146.00 |
VC Group and associates | 32 752.00 | 32 752.00 | | 32 752.00 |
VI Group and Associates | 78 373.00 | 78 373.00 | | 78 373.00 |
VM Income taxes | 38.00 | 38.00 | | 38.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 682.00 | 3 682.00 | | 3 682.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 38 618.00 | 38 618.00 | | 38 618.00 |
VW VAT | 557.00 | 557.00 | | 557.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 107 992.00 | 107 992.00 | | 107 992.00 |
| |
| 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) | 1 357.00 | 1 732.00 | | 1 357.00 |
ST Other accounts | 11 948.00 | 15 755.00 | | 11 948.00 |
YT Subcontracting | 11.00 | 213.00 | | 11.00 |
YW Business tax | 70.00 | 56.00 | | 70.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 70.00 | 56.00 | | 70.00 |
YY Amount of VAT collected | 405.00 | 1 020.00 | | 405.00 |
YZ Total deductible VAT on goods and services | 1 552.00 | 834.00 | | 1 552.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 13 316.00 | 17 700.00 | | 13 316.00 |
