| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 151 000.00 | | 151 000.00 | 151 000.00 |
BZ Other receivables | 760.00 | | 760.00 | 760.00 |
CF Cash and cash equivalents | 985.00 | | 985.00 | 985.00 |
CJ TOTAL (II) | 1 745.00 | | 1 745.00 | 1 745.00 |
CO Grand total (0 to V) | 152 745.00 | | 152 745.00 | 152 745.00 |
CU Other investments | 151 000.00 | | 151 000.00 | 151 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | | | 150 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 451.00 | | | -13 451.00 |
DL TOTAL (I) | 136 549.00 | | | 136 549.00 |
DX Trade payables and related accounts | 4 560.00 | | | 4 560.00 |
DY Tax and social security liabilities | 8 836.00 | | | 8 836.00 |
EA Other liabilities | 2 800.00 | | | 2 800.00 |
EC TOTAL (IV) | 16 196.00 | | | 16 196.00 |
EE Grand total (I to V) | 152 745.00 | | | 152 745.00 |
EG Accrued income and payables due within one year | 16 196.00 | | | 16 196.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 13 333.00 | | 13 333.00 | 13 333.00 |
FJ Net sales | 13 333.00 | | 13 333.00 | 13 333.00 |
FR Total operating income (I) | | | 13 333.00 | |
FW Other purchases and external expenses | | | 5 315.00 | |
FX Taxes, duties, and similar payments | | | 1 005.00 | |
FY Salaries and Wages | | | 15 378.00 | |
FZ Social Security Contributions | | | 5 086.00 | |
GF Total Operating Expenses (II) | | | 26 784.00 | |
GG - OPERATING RESULT (I - II) | | | -13 451.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 451.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 5 086.00 | | | 5 086.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 333.00 | | | 13 333.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 784.00 | | | 26 784.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 451.00 | | | -13 451.00 |
| |
| 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 | | | 151 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 151 000.00 | |
I4 DECREASES Grand Total | | | 151 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 151 000.00 | |
| |
| 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 | 4 560.00 | 4 560.00 | | 4 560.00 |
8D Social Security and Other Social Organizations | 6 469.00 | 6 469.00 | | 6 469.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 800.00 | 2 800.00 | | 2 800.00 |
VB VAT | 760.00 | 760.00 | | 760.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 760.00 | 760.00 | | 760.00 |
VW VAT | 2 367.00 | 2 367.00 | | 2 367.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 196.00 | 16 196.00 | | 16 196.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 1 005.00 | | | 1 005.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 300.00 | | | 5 300.00 |
ST Other accounts | 15.00 | | | 15.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 005.00 | | | 1 005.00 |
YY Amount of VAT collected | 2 667.00 | | | 2 667.00 |
YZ Total deductible VAT on goods and services | 860.00 | | | 860.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 315.00 | | | 5 315.00 |
