| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 4 800.00 | | 4 800.00 | 4 800.00 |
CF Cash and cash equivalents | 7 354.00 | | 7 354.00 | 7 354.00 |
CJ TOTAL (II) | 12 154.00 | | 12 154.00 | 12 154.00 |
CO Grand total (0 to V) | 12 154.00 | | 12 154.00 | 12 154.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | -7 194.00 | | | -7 194.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 411.00 | -7 194.00 | | -1 411.00 |
DL TOTAL (I) | 11 396.00 | 12 806.00 | | 11 396.00 |
DX Trade payables and related accounts | 732.00 | 600.00 | | 732.00 |
EA Other liabilities | 26.00 | | | 26.00 |
EC TOTAL (IV) | 758.00 | 600.00 | | 758.00 |
EE Grand total (I to V) | 12 154.00 | 13 406.00 | | 12 154.00 |
EG Accrued income and payables due within one year | 758.00 | 600.00 | | 758.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 800.00 | | 4 800.00 | 4 800.00 |
FJ Net sales | 4 800.00 | | 4 800.00 | 4 800.00 |
FR Total operating income (I) | | | 4 800.00 | |
FW Other purchases and external expenses | | | 6 616.00 | |
FX Taxes, duties, and similar payments | | | 147.00 | |
FZ Social Security Contributions | | | -552.00 | |
GF Total Operating Expenses (II) | | | 6 211.00 | |
GG - OPERATING RESULT (I - II) | | | -1 411.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 411.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | -552.00 | | | -552.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 800.00 | | | 4 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 211.00 | 7 194.00 | | 6 211.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 411.00 | -7 194.00 | | -1 411.00 |
| |
| 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 | 732.00 | 732.00 | | 732.00 |
8K Other liabilities (including liabilities related to repo transactions) | 26.00 | 26.00 | | 26.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 800.00 | | | 4 800.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 800.00 | 4 800.00 | | 4 800.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 758.00 | 758.00 | | 758.00 |
| |
| 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 | | 70.00 | | |
SS Intermediary remuneration and fees (excluding retrocessions) | 909.00 | 1 226.00 | | 909.00 |
ST Other accounts | 5 706.00 | 3 401.00 | | 5 706.00 |
YW Business tax | 147.00 | | | 147.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 147.00 | 70.00 | | 147.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 616.00 | 4 627.00 | | 6 616.00 |
ZR Subsidiaries and equity interests | 6.00 | | | 6.00 |
