| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 12 371.00 | | 12 371.00 | 12 371.00 |
BZ Other receivables | 9 859.00 | | 9 859.00 | 9 859.00 |
CF Cash and cash equivalents | 81 139.00 | | 81 139.00 | 81 139.00 |
CJ TOTAL (II) | 103 369.00 | | 103 369.00 | 103 369.00 |
CO Grand total (0 to V) | 103 369.00 | | 103 369.00 | 103 369.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | | | 7 500.00 |
DD Legal reserve (1) | 750.00 | | | 750.00 |
DH Retained earnings | 67 328.00 | | | 67 328.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 123.00 | | | 10 123.00 |
DL TOTAL (I) | 85 701.00 | | | 85 701.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 000.00 | | | 10 000.00 |
DX Trade payables and related accounts | 3 540.00 | | | 3 540.00 |
DY Tax and social security liabilities | 2 516.00 | | | 2 516.00 |
EA Other liabilities | 1 611.00 | | | 1 611.00 |
EC TOTAL (IV) | 17 667.00 | | | 17 667.00 |
EE Grand total (I to V) | 103 369.00 | | | 103 369.00 |
EG Accrued income and payables due within one year | 17 667.00 | | | 17 667.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 14 953.00 | | 14 953.00 | 14 953.00 |
FJ Net sales | 14 953.00 | | 14 953.00 | 14 953.00 |
FR Total operating income (I) | | | 14 953.00 | |
FW Other purchases and external expenses | | | 2 968.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 3 043.00 | |
GG - OPERATING RESULT (I - II) | | | 11 910.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 910.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 787.00 | | | 1 787.00 |
HL TOTAL REVENUE (I + III + V + VII) | 14 953.00 | | | 14 953.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 830.00 | | | 4 830.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 123.00 | | | 10 123.00 |
| |
| 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 | 3 540.00 | 3 540.00 | | 3 540.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 611.00 | 1 611.00 | | 1 611.00 |
UX Other trade receivables | 12 371.00 | | | 12 371.00 |
VB VAT | 640.00 | | | 640.00 |
VI Group and Associates | 10 000.00 | 10 000.00 | | 10 000.00 |
VM Income taxes | 9 219.00 | | | 9 219.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 230.00 | 22 230.00 | | 22 230.00 |
VW VAT | 2 516.00 | 2 516.00 | | 2 516.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 667.00 | 17 667.00 | | 17 667.00 |
| |
| 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) | 1 945.00 | | | 1 945.00 |
ST Other accounts | 23.00 | | | 23.00 |
XQ Rental, rental and co-ownership charges | 1 000.00 | | | 1 000.00 |
YW Business tax | 75.00 | | | 75.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 75.00 | | | 75.00 |
YY Amount of VAT collected | 3 445.00 | | | 3 445.00 |
YZ Total deductible VAT on goods and services | 839.00 | | | 839.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 968.00 | | | 2 968.00 |
