| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 8 562.00 | | 8 562.00 | 8 562.00 |
AP Buildings | 92 235.00 | 92 235.00 | | 92 235.00 |
BJ TOTAL (I) | 100 796.00 | 92 235.00 | 8 562.00 | 100 796.00 |
BZ Other receivables | 20 275.00 | | 20 275.00 | 20 275.00 |
CJ TOTAL (II) | 20 275.00 | | 20 275.00 | 20 275.00 |
CO Grand total (0 to V) | 121 072.00 | 92 235.00 | 28 837.00 | 121 072.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 12 508.00 | 7 880.00 | | 12 508.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 555.00 | 4 628.00 | | 4 555.00 |
DL TOTAL (I) | 25 864.00 | 21 308.00 | | 25 864.00 |
DV Miscellaneous Loans and Financial Debts (4) | 438.00 | 438.00 | | 438.00 |
DX Trade payables and related accounts | 770.00 | 771.00 | | 770.00 |
DY Tax and social security liabilities | 1 765.00 | 1 778.00 | | 1 765.00 |
EC TOTAL (IV) | 2 973.00 | 2 987.00 | | 2 973.00 |
EE Grand total (I to V) | 28 837.00 | 24 296.00 | | 28 837.00 |
EG Accrued income and payables due within one year | 2 973.00 | 2 987.00 | | 2 973.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 000.00 | | 7 000.00 | 7 000.00 |
FJ Net sales | 7 000.00 | | 7 000.00 | 7 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 7 001.00 | |
FW Other purchases and external expenses | | | 823.00 | |
FX Taxes, duties, and similar payments | | | 1 110.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 1 934.00 | |
GG - OPERATING RESULT (I - II) | | | 5 067.00 | |
GL Other interest and similar income | | | 293.00 | |
GP Total financial income (V) | | | 293.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 293.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 359.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 804.00 | 817.00 | | 804.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 293.00 | 7 217.00 | | 7 293.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 738.00 | 2 589.00 | | 2 738.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 555.00 | 4 628.00 | | 4 555.00 |
| |
| 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 | 100 796.00 | | | 100 796.00 |
I4 DECREASES Grand Total | | | 100 796.00 | |
IN DECREASES Start-up, development, or research expenses | 1.00 | | | 1.00 |
IY DECREASES Total Tangible Fixed Assets | | | 100 796.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 100 796.00 | | | 100 796.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 92 235.00 | | | 92 235.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 92 235.00 | | | 92 235.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 438.00 | 438.00 | | 438.00 |
8B Suppliers and Related Accounts | 770.00 | 770.00 | | 770.00 |
8E Income Taxes | 804.00 | 804.00 | | 804.00 |
VB VAT | 123.00 | | | 123.00 |
VC Group and associates | 20 152.00 | | | 20 152.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 275.00 | 20 275.00 | | 20 275.00 |
VW VAT | 961.00 | 961.00 | | 961.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 973.00 | 2 973.00 | | 2 973.00 |
| |
| 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 | 992.00 | 838.00 | | 992.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 473.00 | 475.00 | | 473.00 |
ST Other accounts | 248.00 | 238.00 | | 248.00 |
YT Subcontracting | 103.00 | 103.00 | | 103.00 |
YW Business tax | 118.00 | 118.00 | | 118.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 110.00 | 956.00 | | 1 110.00 |
YY Amount of VAT collected | 1 400.00 | 1 400.00 | | 1 400.00 |
YZ Total deductible VAT on goods and services | 124.00 | 124.00 | | 124.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 823.00 | 816.00 | | 823.00 |
