| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 992.00 | | 992.00 | 992.00 |
CF Cash and cash equivalents | 26 492.00 | | 26 492.00 | 26 492.00 |
CJ TOTAL (II) | 27 484.00 | | 27 484.00 | 27 484.00 |
CO Grand total (0 to V) | 27 484.00 | | 27 484.00 | 27 484.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -53 652.00 | | | -53 652.00 |
DL TOTAL (I) | -52 652.00 | | | -52 652.00 |
DX Trade payables and related accounts | 14 210.00 | | | 14 210.00 |
DY Tax and social security liabilities | 65 926.00 | | | 65 926.00 |
EC TOTAL (IV) | 80 137.00 | | | 80 137.00 |
EE Grand total (I to V) | 27 484.00 | | | 27 484.00 |
EG Accrued income and payables due within one year | 80 137.00 | | | 80 137.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 93 371.00 | | 93 371.00 | 93 371.00 |
FJ Net sales | 93 371.00 | | 93 371.00 | 93 371.00 |
FR Total operating income (I) | | | 93 371.00 | |
FW Other purchases and external expenses | | | 14 398.00 | |
FX Taxes, duties, and similar payments | | | 1 231.00 | |
FY Salaries and Wages | | | 100 143.00 | |
FZ Social Security Contributions | | | 31 249.00 | |
GF Total Operating Expenses (II) | | | 147 023.00 | |
GG - OPERATING RESULT (I - II) | | | -53 652.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -53 652.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 93 371.00 | | | 93 371.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 147 023.00 | | | 147 023.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -53 652.00 | | | -53 652.00 |
| |
| 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 | 14 210.00 | 14 210.00 | | 14 210.00 |
8D Social Security and Other Social Organizations | 47 734.00 | 47 734.00 | | 47 734.00 |
VB VAT | 992.00 | | | 992.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 992.00 | 992.00 | | 992.00 |
VW VAT | 18 192.00 | 18 192.00 | | 18 192.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 80 137.00 | 80 137.00 | | 80 137.00 |
| |
| 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 | 1 231.00 | | | 1 231.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 054.00 | | | 5 054.00 |
ST Other accounts | 9 344.00 | | | 9 344.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 231.00 | | | 1 231.00 |
YY Amount of VAT collected | 18 301.00 | | | 18 301.00 |
YZ Total deductible VAT on goods and services | 991.00 | | | 991.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 14 398.00 | | | 14 398.00 |
