| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 8 569.00 | 8 569.00 | | 8 569.00 |
BJ TOTAL (I) | 8 569.00 | 8 569.00 | | 8 569.00 |
BX Customers and related accounts | 1 255.00 | | 1 255.00 | 1 255.00 |
BZ Other receivables | 4 569.00 | | 4 569.00 | 4 569.00 |
CF Cash and cash equivalents | 13 650.00 | | 13 650.00 | 13 650.00 |
CJ TOTAL (II) | 19 476.00 | | 19 476.00 | 19 476.00 |
CO Grand total (0 to V) | 28 045.00 | 8 569.00 | 19 476.00 | 28 045.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DE Statutory or contractual reserves | 5 052.00 | | | 5 052.00 |
DH Retained earnings | 496.00 | | | 496.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -567.00 | | | -567.00 |
DL TOTAL (I) | 13 366.00 | | | 13 366.00 |
DX Trade payables and related accounts | 4 658.00 | | | 4 658.00 |
DY Tax and social security liabilities | 1 451.00 | | | 1 451.00 |
EC TOTAL (IV) | 6 109.00 | | | 6 109.00 |
EE Grand total (I to V) | 19 476.00 | | | 19 476.00 |
EG Accrued income and payables due within one year | 6 109.00 | | | 6 109.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 11 392.00 | | 11 392.00 | 11 392.00 |
FJ Net sales | 11 392.00 | | 11 392.00 | 11 392.00 |
FR Total operating income (I) | | | 11 392.00 | |
FS Purchases of goods (including customs duties) | | | 7 854.00 | |
FT Inventory change (goods) | | | 910.00 | |
FW Other purchases and external expenses | | | 2 788.00 | |
GF Total Operating Expenses (II) | | | 11 552.00 | |
GG - OPERATING RESULT (I - II) | | | -160.00 | |
GR Interest and similar expenses | | | 407.00 | |
GU Total financial expenses (VI) | | | 407.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -407.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -567.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 11 392.00 | | | 11 392.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 959.00 | | | 11 959.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -567.00 | | | -567.00 |
| |
| 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 | 8 569.00 | | | 8 569.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | 3.00 | | |
I4 DECREASES Grand Total | | | 8 569.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 569.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 569.00 | | | 8 569.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 569.00 | | | 8 569.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 569.00 | | | 8 569.00 |
| |
| 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 | 4 658.00 | 4 658.00 | | 4 658.00 |
UX Other trade receivables | 1 255.00 | | | 1 255.00 |
VB VAT | 1 387.00 | | | 1 387.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 182.00 | | | 3 182.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 825.00 | 5 825.00 | | 5 825.00 |
VW VAT | 1 451.00 | 1 451.00 | | 1 451.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 109.00 | 6 109.00 | | 6 109.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 848.00 | | | 1 848.00 |
ST Other accounts | 463.00 | | | 463.00 |
XQ Rental, rental and co-ownership charges | 476.00 | | | 476.00 |
YY Amount of VAT collected | 2 278.00 | | | 2 278.00 |
YZ Total deductible VAT on goods and services | 989.00 | | | 989.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 788.00 | | | 2 788.00 |
