| |
| 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 | 28 927.00 | | 28 927.00 | 28 927.00 |
CF Cash and cash equivalents | 18 096.00 | | 18 096.00 | 18 096.00 |
CJ TOTAL (II) | 47 023.00 | | 47 023.00 | 47 023.00 |
CO Grand total (0 to V) | 147 023.00 | | 147 023.00 | 147 023.00 |
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 | 152 200.00 | 152 200.00 | | 152 200.00 |
DH Retained earnings | -15 719.00 | -14 795.00 | | -15 719.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -758.00 | -924.00 | | -758.00 |
DL TOTAL (I) | 135 722.00 | 136 481.00 | | 135 722.00 |
DV Miscellaneous Loans and Financial Debts (4) | 849.00 | 5 032.00 | | 849.00 |
DX Trade payables and related accounts | 972.00 | 948.00 | | 972.00 |
DY Tax and social security liabilities | 9 479.00 | 6 044.00 | | 9 479.00 |
EC TOTAL (IV) | 11 300.00 | 12 024.00 | | 11 300.00 |
EE Grand total (I to V) | 147 023.00 | 148 505.00 | | 147 023.00 |
EG Accrued income and payables due within one year | 11 300.00 | 12 024.00 | | 11 300.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 972.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 972.00 | |
GG - OPERATING RESULT (I - II) | | | -972.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 75.00 | |
GP Total financial income (V) | | | 75.00 | |
GR Interest and similar expenses | | | 156.00 | |
GU Total financial expenses (VI) | | | 156.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -81.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 053.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -295.00 | -360.00 | | -295.00 |
HL TOTAL REVENUE (I + III + V + VII) | 75.00 | 75.00 | | 75.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 833.00 | 999.00 | | 833.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -758.00 | -924.00 | | -758.00 |
| |
| 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 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 100 000.00 | | | 100 000.00 |
| |
| 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 | 972.00 | 972.00 | | 972.00 |
8E Income Taxes | 9 479.00 | 9 479.00 | | 9 479.00 |
VC Group and associates | 28 927.00 | 28 927.00 | | 28 927.00 |
VI Group and Associates | 849.00 | 849.00 | | 849.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 927.00 | 28 927.00 | | 28 927.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 300.00 | 11 300.00 | | 11 300.00 |
| |
| 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) | 972.00 | 948.00 | | 972.00 |
YW Business tax | | 170.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | | 170.00 | | |
ZJ Total of the item corresponding to line FW of table no. 2052 | 972.00 | 948.00 | | 972.00 |
