| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 8 658.00 | | 8 658.00 | 8 658.00 |
BZ Other receivables | 880.00 | | 880.00 | 880.00 |
CF Cash and cash equivalents | 13 538.00 | | 13 538.00 | 13 538.00 |
CJ TOTAL (II) | 23 077.00 | | 23 077.00 | 23 077.00 |
CO Grand total (0 to V) | 23 077.00 | | 23 077.00 | 23 077.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 291.00 | | | 6 291.00 |
DL TOTAL (I) | 16 291.00 | | | 16 291.00 |
DU Loans and Debts from Credit Institutions (3) | 26.00 | | | 26.00 |
DX Trade payables and related accounts | 3 554.00 | | | 3 554.00 |
DY Tax and social security liabilities | 3 205.00 | | | 3 205.00 |
EC TOTAL (IV) | 6 785.00 | | | 6 785.00 |
EE Grand total (I to V) | 23 077.00 | | | 23 077.00 |
EG Accrued income and payables due within one year | 6 785.00 | | | 6 785.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 14 015.00 | | 14 015.00 | 14 015.00 |
FJ Net sales | 14 015.00 | | 14 015.00 | 14 015.00 |
FR Total operating income (I) | | | 14 015.00 | |
FW Other purchases and external expenses | | | 6 413.00 | |
FX Taxes, duties, and similar payments | | | 201.00 | |
GF Total Operating Expenses (II) | | | 6 614.00 | |
GG - OPERATING RESULT (I - II) | | | 7 401.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 401.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 110.00 | | | 1 110.00 |
HL TOTAL REVENUE (I + III + V + VII) | 14 015.00 | | | 14 015.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 724.00 | | | 7 724.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 291.00 | | | 6 291.00 |
| |
| 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 | 3 554.00 | 3 554.00 | | 3 554.00 |
8E Income Taxes | 1 110.00 | 1 110.00 | | 1 110.00 |
UX Other trade receivables | 8 658.00 | | | 8 658.00 |
VB VAT | 833.00 | | | 833.00 |
VG Loans with a maturity of up to one year at origin | 26.00 | 26.00 | | 26.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 47.00 | | | 47.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 538.00 | 9 538.00 | | 9 538.00 |
VW VAT | 2 095.00 | 2 095.00 | | 2 095.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 785.00 | 6 785.00 | | 6 785.00 |
| |
| 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 | 201.00 | | | 201.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 921.00 | | | 921.00 |
ST Other accounts | 2 601.00 | | | 2 601.00 |
XQ Rental, rental and co-ownership charges | 564.00 | | | 564.00 |
YT Subcontracting | 2 327.00 | | | 2 327.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 201.00 | | | 201.00 |
YY Amount of VAT collected | 2 803.00 | | | 2 803.00 |
YZ Total deductible VAT on goods and services | 658.00 | | | 658.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 413.00 | | | 6 413.00 |
