| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 16 762.00 | | 16 762.00 | 16 762.00 |
BZ Other receivables | 4 461.00 | | 4 461.00 | 4 461.00 |
CD Marketable securities | 2 261.00 | | 2 261.00 | 2 261.00 |
CF Cash and cash equivalents | 16 201.00 | | 16 201.00 | 16 201.00 |
CJ TOTAL (II) | 39 685.00 | | 39 685.00 | 39 685.00 |
CO Grand total (0 to V) | 39 685.00 | | 39 685.00 | 39 685.00 |
| |
| 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 |
DG Other reserves | 14 379.00 | | | 14 379.00 |
DH Retained earnings | 15 147.00 | | | 15 147.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 461.00 | | | -20 461.00 |
DL TOTAL (I) | 17 450.00 | | | 17 450.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 420.00 | | | 1 420.00 |
DX Trade payables and related accounts | 17 634.00 | | | 17 634.00 |
DY Tax and social security liabilities | 3 181.00 | | | 3 181.00 |
EC TOTAL (IV) | 22 235.00 | | | 22 235.00 |
EE Grand total (I to V) | 39 685.00 | | | 39 685.00 |
EG Accrued income and payables due within one year | 22 235.00 | | | 22 235.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 13 842.00 | | 13 842.00 | 13 842.00 |
FJ Net sales | 13 842.00 | | 13 842.00 | 13 842.00 |
FR Total operating income (I) | | | 13 842.00 | |
FW Other purchases and external expenses | | | 33 625.00 | |
FX Taxes, duties, and similar payments | | | 678.00 | |
GF Total Operating Expenses (II) | | | 34 303.00 | |
GG - OPERATING RESULT (I - II) | | | -20 461.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -20 461.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 13 842.00 | | | 13 842.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 303.00 | | | 34 303.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -20 461.00 | | | -20 461.00 |
| |
| 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 | 17 634.00 | 17 634.00 | | 17 634.00 |
UX Other trade receivables | 16 762.00 | | | 16 762.00 |
VB VAT | 4 461.00 | | | 4 461.00 |
VI Group and Associates | 1 420.00 | 1 420.00 | | 1 420.00 |
VQ Other Taxes, Duties, and Similar Debts | 387.00 | 387.00 | | 387.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 222.00 | 21 222.00 | | 21 222.00 |
VW VAT | 2 794.00 | 2 794.00 | | 2 794.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 235.00 | 22 235.00 | | 22 235.00 |
| |
| 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) | 2 516.00 | | | 2 516.00 |
ST Other accounts | 6 059.00 | | | 6 059.00 |
XQ Rental, rental and co-ownership charges | 3 300.00 | | | 3 300.00 |
YT Subcontracting | 21 750.00 | | | 21 750.00 |
YW Business tax | 678.00 | | | 678.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 678.00 | | | 678.00 |
YY Amount of VAT collected | 5 910.00 | | | 5 910.00 |
YZ Total deductible VAT on goods and services | 5 936.00 | | | 5 936.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 33 625.00 | | | 33 625.00 |
