| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 43 000.00 | | 43 000.00 | 43 000.00 |
BJ TOTAL (I) | 43 000.00 | | 43 000.00 | 43 000.00 |
BX Customers and related accounts | 362.00 | | 362.00 | 362.00 |
BZ Other receivables | 2 047.00 | | 2 047.00 | 2 047.00 |
CF Cash and cash equivalents | 3 787.00 | | 3 787.00 | 3 787.00 |
CJ TOTAL (II) | 6 195.00 | | 6 195.00 | 6 195.00 |
CO Grand total (0 to V) | 49 195.00 | | 49 195.00 | 49 195.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DH Retained earnings | -4 352.00 | | | -4 352.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 126.00 | | | -6 126.00 |
DL TOTAL (I) | 39 521.00 | | | 39 521.00 |
DX Trade payables and related accounts | 9 674.00 | | | 9 674.00 |
EC TOTAL (IV) | 9 674.00 | | | 9 674.00 |
EE Grand total (I to V) | 49 195.00 | | | 49 195.00 |
EG Accrued income and payables due within one year | 9 674.00 | | | 9 674.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 488.00 | |
GF Total Operating Expenses (II) | | | 6 488.00 | |
GG - OPERATING RESULT (I - II) | | | -6 488.00 | |
GL Other interest and similar income | | | 362.00 | |
GP Total financial income (V) | | | 362.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 362.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 126.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 362.00 | | | 362.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 488.00 | | | 6 488.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 126.00 | | | -6 126.00 |
| |
| 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 | 49 000.00 | | | 49 000.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 6 000.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 6 000.00 | 43 000.00 | |
I4 DECREASES Grand Total | | 6 000.00 | 43 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 49 000.00 | | | 49 000.00 |
| |
| 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 | 9 674.00 | 9 674.00 | | 9 674.00 |
UP Loans | 43 000.00 | | 43 000.00 | 43 000.00 |
UX Other trade receivables | 362.00 | 362.00 | | 362.00 |
VB VAT | 2 047.00 | 2 047.00 | | 2 047.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 45 408.00 | 2 408.00 | 43 000.00 | 45 408.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 674.00 | 9 674.00 | | 9 674.00 |
| |
| 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) | 4 000.00 | | | 4 000.00 |
ST Other accounts | 313.00 | | | 313.00 |
XQ Rental, rental and co-ownership charges | 2 175.00 | | | 2 175.00 |
YZ Total deductible VAT on goods and services | 574.00 | | | 574.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 488.00 | | | 6 488.00 |
