| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 2 376.00 | | 2 376.00 | 2 376.00 |
BZ Other receivables | 6.00 | | 6.00 | 6.00 |
CF Cash and cash equivalents | 10 821.00 | | 10 821.00 | 10 821.00 |
CJ TOTAL (II) | 13 203.00 | | 13 203.00 | 13 203.00 |
CO Grand total (0 to V) | 13 203.00 | | 13 203.00 | 13 203.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 718.00 | | | 6 718.00 |
DL TOTAL (I) | 7 718.00 | | | 7 718.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 618.00 | | | 3 618.00 |
DY Tax and social security liabilities | 1 867.00 | | | 1 867.00 |
EC TOTAL (IV) | 5 485.00 | | | 5 485.00 |
EE Grand total (I to V) | 13 203.00 | | | 13 203.00 |
EG Accrued income and payables due within one year | 5 485.00 | | | 5 485.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 32 576.00 | | 32 576.00 | 32 576.00 |
FJ Net sales | 32 576.00 | | 32 576.00 | 32 576.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 32 577.00 | |
FW Other purchases and external expenses | | | 17 093.00 | |
FX Taxes, duties, and similar payments | | | 107.00 | |
FY Salaries and Wages | | | 5 132.00 | |
FZ Social Security Contributions | | | 2 343.00 | |
GF Total Operating Expenses (II) | | | 24 674.00 | |
GG - OPERATING RESULT (I - II) | | | 7 903.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 903.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 11.00 | | |
HC Reversals of provisions and transfers of expenses | | 1.00 | | |
HF Exceptional expenses on capital transactions | | 11.00 | | |
HK Income tax | 1 185.00 | | | 1 185.00 |
HL TOTAL REVENUE (I + III + V + VII) | 32 577.00 | | | 32 577.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 859.00 | | | 25 859.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 718.00 | | | 6 718.00 |
HP References: Equipment leasing | | 1.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 1 185.00 | 1 185.00 | | 1 185.00 |
UX Other trade receivables | 2 376.00 | | | 2 376.00 |
VB VAT | 6.00 | | | 6.00 |
VI Group and Associates | 3 618.00 | 3 618.00 | | 3 618.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 382.00 | 2 382.00 | | 2 382.00 |
VW VAT | 682.00 | 682.00 | | 682.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 485.00 | 5 485.00 | | 5 485.00 |
| |
| 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 | 107.00 | | | 107.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 282.00 | | | 282.00 |
ST Other accounts | 16 811.00 | | | 16 811.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 107.00 | | | 107.00 |
YY Amount of VAT collected | 12 635.00 | | | 12 635.00 |
YZ Total deductible VAT on goods and services | 2 021.00 | | | 2 021.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 17 093.00 | | | 17 093.00 |
