| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 160.00 | | 160.00 | 160.00 |
BJ TOTAL (I) | 160.00 | | 160.00 | 160.00 |
BZ Other receivables | 1 452.00 | | 1 452.00 | 1 452.00 |
CF Cash and cash equivalents | 2 753.00 | | 2 753.00 | 2 753.00 |
CJ TOTAL (II) | 4 205.00 | | 4 205.00 | 4 205.00 |
CO Grand total (0 to V) | 4 365.00 | | 4 365.00 | 4 365.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -47 157.00 | | | -47 157.00 |
DL TOTAL (I) | 2 843.00 | | | 2 843.00 |
DX Trade payables and related accounts | 674.00 | | | 674.00 |
DY Tax and social security liabilities | 847.00 | | | 847.00 |
EC TOTAL (IV) | 1 521.00 | | | 1 521.00 |
EE Grand total (I to V) | 4 365.00 | | | 4 365.00 |
EG Accrued income and payables due within one year | 1 521.00 | | | 1 521.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 279.00 | | 279.00 | 279.00 |
FJ Net sales | 279.00 | | 279.00 | 279.00 |
FR Total operating income (I) | | | 279.00 | |
FW Other purchases and external expenses | | | 46 858.00 | |
FX Taxes, duties, and similar payments | | | 547.00 | |
GF Total Operating Expenses (II) | | | 47 405.00 | |
GG - OPERATING RESULT (I - II) | | | -47 127.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -47 127.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 30.00 | | | 30.00 |
HH Total exceptional expenses (VIII) | 30.00 | | | 30.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -30.00 | | | -30.00 |
HL TOTAL REVENUE (I + III + V + VII) | 279.00 | | | 279.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 435.00 | | | 47 435.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -47 157.00 | | | -47 157.00 |
| |
| 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 | | | 160.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 160.00 | |
I4 DECREASES Grand Total | | | 160.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 160.00 | |
| |
| 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 | 674.00 | 674.00 | | 674.00 |
8C Staff and Related Accounts | 847.00 | 847.00 | | 847.00 |
UT Other financial assets | 160.00 | | | 160.00 |
VB VAT | 1 452.00 | | | 1 452.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 612.00 | 1 452.00 | 160.00 | 1 612.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 521.00 | 1 521.00 | | 1 521.00 |
| |
| 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) | 18 667.00 | | | 18 667.00 |
ST Other accounts | 20 411.00 | | | 20 411.00 |
XQ Rental, rental and co-ownership charges | 2 898.00 | | | 2 898.00 |
YT Subcontracting | 4 883.00 | | | 4 883.00 |
YW Business tax | 547.00 | | | 547.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 547.00 | | | 547.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 46 858.00 | | | 46 858.00 |
