| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 116 443.00 | | 116 443.00 | 116 443.00 |
BZ Other receivables | 2 840.00 | | 2 840.00 | 2 840.00 |
CF Cash and cash equivalents | 125.00 | | 125.00 | 125.00 |
CJ TOTAL (II) | 119 409.00 | | 119 409.00 | 119 409.00 |
CO Grand total (0 to V) | 119 409.00 | | 119 409.00 | 119 409.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DH Retained earnings | -971.00 | | | -971.00 |
DL TOTAL (I) | 1 028.00 | | | 1 028.00 |
DU Loans and Debts from Credit Institutions (3) | 13.00 | | | 13.00 |
DV Miscellaneous Loans and Financial Debts (4) | 117 202.00 | | | 117 202.00 |
DX Trade payables and related accounts | 1 163.00 | | | 1 163.00 |
EC TOTAL (IV) | 118 380.00 | | | 118 380.00 |
EE Grand total (I to V) | 119 409.00 | | | 119 409.00 |
EG Accrued income and payables due within one year | 118 380.00 | | | 118 380.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 13.00 | | | 13.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | 1 841.00 | |
FR Total operating income (I) | | | 1 841.00 | |
FW Other purchases and external expenses | | | 1 504.00 | |
FX Taxes, duties, and similar payments | | | 337.00 | |
GF Total Operating Expenses (II) | | | 1 841.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 841.00 | | | 1 841.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 841.00 | | | 1 841.00 |
| |
| 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 | 1 163.00 | 1 163.00 | | 1 163.00 |
VB VAT | 2 840.00 | | | 2 840.00 |
VG Loans with a maturity of up to one year at origin | 13.00 | 13.00 | | 13.00 |
VI Group and Associates | 117 202.00 | 117 202.00 | | 117 202.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 840.00 | 2 840.00 | | 2 840.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 118 380.00 | 118 380.00 | | 118 380.00 |
| |
| 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 | 177.00 | | | 177.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 113.00 | | | 1 113.00 |
ST Other accounts | 68.00 | | | 68.00 |
XQ Rental, rental and co-ownership charges | 323.00 | | | 323.00 |
YW Business tax | 160.00 | | | 160.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 337.00 | | | 337.00 |
YZ Total deductible VAT on goods and services | 352.00 | | | 352.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 504.00 | | | 1 504.00 |
