| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 3 994.00 | | 3 994.00 | 3 994.00 |
BZ Other receivables | 621.00 | | 621.00 | 621.00 |
CF Cash and cash equivalents | 2 497.00 | | 2 497.00 | 2 497.00 |
CJ TOTAL (II) | 7 112.00 | | 7 112.00 | 7 112.00 |
CO Grand total (0 to V) | 7 112.00 | | 7 112.00 | 7 112.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | | | 100.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 183.00 | | | 1 183.00 |
DL TOTAL (I) | 1 283.00 | | | 1 283.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 900.00 | | | 4 900.00 |
DX Trade payables and related accounts | 720.00 | | | 720.00 |
DY Tax and social security liabilities | 209.00 | | | 209.00 |
EC TOTAL (IV) | 5 829.00 | | | 5 829.00 |
EE Grand total (I to V) | 7 112.00 | | | 7 112.00 |
EG Accrued income and payables due within one year | 5 829.00 | | | 5 829.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 385.00 | 7 867.00 | 8 252.00 | 385.00 |
FJ Net sales | 385.00 | 7 867.00 | 8 252.00 | 385.00 |
FR Total operating income (I) | | | 8 252.00 | |
FW Other purchases and external expenses | | | 6 205.00 | |
FX Taxes, duties, and similar payments | | | 655.00 | |
GF Total Operating Expenses (II) | | | 6 860.00 | |
GG - OPERATING RESULT (I - II) | | | 1 392.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 392.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 209.00 | | | 209.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 252.00 | | | 8 252.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 069.00 | | | 7 069.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 183.00 | | | 1 183.00 |
| |
| 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 | 720.00 | 720.00 | | 720.00 |
8E Income Taxes | 209.00 | 209.00 | | 209.00 |
UX Other trade receivables | 3 994.00 | | | 3 994.00 |
VB VAT | 621.00 | | | 621.00 |
VI Group and Associates | 4 900.00 | 4 900.00 | | 4 900.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 615.00 | 4 615.00 | | 4 615.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 829.00 | 5 829.00 | | 5 829.00 |
| |
| 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 | 485.00 | | | 485.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 100.00 | | | 2 100.00 |
ST Other accounts | 3 305.00 | | | 3 305.00 |
XQ Rental, rental and co-ownership charges | 800.00 | | | 800.00 |
YW Business tax | 170.00 | | | 170.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 655.00 | | | 655.00 |
YY Amount of VAT collected | 77.00 | | | 77.00 |
YZ Total deductible VAT on goods and services | 501.00 | | | 501.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 205.00 | | | 6 205.00 |
