| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 15 000.00 | | 15 000.00 | 15 000.00 |
BJ TOTAL (I) | 15 000.00 | | 15 000.00 | 15 000.00 |
CF Cash and cash equivalents | 3 966.00 | | 3 966.00 | 3 966.00 |
CJ TOTAL (II) | 3 966.00 | | 3 966.00 | 3 966.00 |
CO Grand total (0 to V) | 18 966.00 | | 18 966.00 | 18 966.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | | | 15 000.00 |
DD Legal reserve (1) | 404.00 | | | 404.00 |
DH Retained earnings | -2 649.00 | | | -2 649.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 694.00 | | | -5 694.00 |
DL TOTAL (I) | 7 060.00 | | | 7 060.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 030.00 | | | 11 030.00 |
DX Trade payables and related accounts | 780.00 | | | 780.00 |
DY Tax and social security liabilities | 96.00 | | | 96.00 |
EC TOTAL (IV) | 11 906.00 | | | 11 906.00 |
EE Grand total (I to V) | 18 966.00 | | | 18 966.00 |
EG Accrued income and payables due within one year | 11 906.00 | | | 11 906.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1 162.00 | |
FR Total operating income (I) | | | 1 162.00 | |
FW Other purchases and external expenses | | | 6 118.00 | |
FX Taxes, duties, and similar payments | | | 736.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 6 857.00 | |
GG - OPERATING RESULT (I - II) | | | -5 694.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 694.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | | | 1.00 |
A2 TOTAL ASSETS | 2.00 | | | 2.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 162.00 | | | 1 162.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 857.00 | | | 6 857.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 694.00 | | | -5 694.00 |
| |
| 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 | 15 000.00 | | | 15 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 000.00 | |
I4 DECREASES Grand Total | | | 15 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 000.00 | | | 15 000.00 |
| |
| 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 | 780.00 | 780.00 | | 780.00 |
8D Social Security and Other Social Organizations | 96.00 | 96.00 | | 96.00 |
UT Other financial assets | 15 000.00 | | 15 000.00 | 15 000.00 |
VI Group and Associates | 11 030.00 | 11 030.00 | | 11 030.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 000.00 | | 15 000.00 | 15 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 906.00 | 11 906.00 | | 11 906.00 |
| |
| 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) | 4 362.00 | | | 4 362.00 |
ST Other accounts | 462.00 | | | 462.00 |
XQ Rental, rental and co-ownership charges | 1 294.00 | | | 1 294.00 |
YW Business tax | 736.00 | | | 736.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 736.00 | | | 736.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 118.00 | | | 6 118.00 |
