| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 200.00 | 167.00 | 1 033.00 | 1 200.00 |
AF Concessions, Patents and Similar Rights | 3 740.00 | 47.00 | 3 693.00 | 3 740.00 |
AL Advances and down payments on intangible assets. | 720.00 | | 720.00 | 720.00 |
BH Other financial assets | 720.00 | | 720.00 | 720.00 |
BJ TOTAL (I) | 6 380.00 | 214.00 | 6 166.00 | 6 380.00 |
BZ Other receivables | 1 257.00 | | 1 257.00 | 1 257.00 |
CF Cash and cash equivalents | 1 419.00 | | 1 419.00 | 1 419.00 |
CJ TOTAL (II) | 2 676.00 | | 2 676.00 | 2 676.00 |
CO Grand total (0 to V) | 9 056.00 | 214.00 | 8 842.00 | 9 056.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 000.00 | | | 9 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 122.00 | | | -7 122.00 |
DL TOTAL (I) | 1 878.00 | | | 1 878.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 677.00 | | | 5 677.00 |
DY Tax and social security liabilities | 399.00 | | | 399.00 |
EA Other liabilities | 888.00 | | | 888.00 |
EC TOTAL (IV) | 6 964.00 | | | 6 964.00 |
EE Grand total (I to V) | 8 842.00 | | | 8 842.00 |
EG Accrued income and payables due within one year | 6 964.00 | | | 6 964.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 7.00 | |
FW Other purchases and external expenses | | | 6 870.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 214.00 | |
GE Other Expenses | | | 46.00 | |
GF Total Operating Expenses (II) | | | 7 129.00 | |
GG - OPERATING RESULT (I - II) | | | -7 122.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 122.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7.00 | | | 7.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 129.00 | | | 7 129.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 122.00 | | | -7 122.00 |
| |
| 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 | | | 6 380.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 1 200.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 720.00 | |
I4 DECREASES Grand Total | | | 6 380.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 200.00 | |
IO DECREASES Total including other intangible assets | | | 4 460.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 4 460.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 720.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 214.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 167.00 | | |
PE DEPRECIATION Total including other intangible assets | | 47.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 888.00 | 888.00 | | 888.00 |
UT Other financial assets | 720.00 | | 720.00 | 720.00 |
VB VAT | 1 108.00 | 1 108.00 | | 1 108.00 |
VI Group and Associates | 5 677.00 | 5 677.00 | | 5 677.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 149.00 | 149.00 | | 149.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 977.00 | 1 257.00 | 720.00 | 1 977.00 |
VW VAT | 399.00 | 399.00 | | 399.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 964.00 | 6 964.00 | | 6 964.00 |
| |
| 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) | 796.00 | | | 796.00 |
ST Other accounts | 1 289.00 | | | 1 289.00 |
XQ Rental, rental and co-ownership charges | 4 785.00 | | | 4 785.00 |
YZ Total deductible VAT on goods and services | 1 373.00 | | | 1 373.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 870.00 | | | 6 870.00 |
