| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 958.00 | 553.00 | 405.00 | 958.00 |
BJ TOTAL (I) | 958.00 | 553.00 | 405.00 | 958.00 |
BZ Other receivables | 3 708.00 | | 3 708.00 | 3 708.00 |
CF Cash and cash equivalents | 22 077.00 | | 22 077.00 | 22 077.00 |
CJ TOTAL (II) | 25 784.00 | | 25 784.00 | 25 784.00 |
CO Grand total (0 to V) | 26 743.00 | 553.00 | 26 190.00 | 26 743.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 28 500.00 | | | 28 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 339.00 | | | -5 339.00 |
DL TOTAL (I) | 24 262.00 | | | 24 262.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28.00 | | | 28.00 |
DX Trade payables and related accounts | 1 900.00 | | | 1 900.00 |
EC TOTAL (IV) | 1 928.00 | | | 1 928.00 |
EE Grand total (I to V) | 26 190.00 | | | 26 190.00 |
EG Accrued income and payables due within one year | 1 928.00 | | | 1 928.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 700.00 | | 5 700.00 | 5 700.00 |
FJ Net sales | 5 700.00 | | 5 700.00 | 5 700.00 |
FR Total operating income (I) | | | 5 700.00 | |
FW Other purchases and external expenses | | | 10 585.00 | |
FX Taxes, duties, and similar payments | | | 127.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 327.00 | |
GF Total Operating Expenses (II) | | | 11 039.00 | |
GG - OPERATING RESULT (I - II) | | | -5 339.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 339.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 700.00 | | | 5 700.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 039.00 | | | 11 039.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 339.00 | | | -5 339.00 |
| |
| 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 | 958.00 | | | 958.00 |
I4 DECREASES Grand Total | | | 958.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 958.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 958.00 | | | 958.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 226.00 | 327.00 | | 226.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 226.00 | 327.00 | | 226.00 |
| |
| 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 | 1 900.00 | 1 900.00 | | 1 900.00 |
VB VAT | 18.00 | | | 18.00 |
VI Group and Associates | 28.00 | 28.00 | | 28.00 |
VM Income taxes | 3 690.00 | | | 3 690.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 708.00 | 3 708.00 | | 3 708.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 928.00 | 1 928.00 | | 1 928.00 |
| |
| 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) | 3 043.00 | | | 3 043.00 |
ST Other accounts | 2 942.00 | | | 2 942.00 |
YT Subcontracting | 4 600.00 | | | 4 600.00 |
YW Business tax | 127.00 | | | 127.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 127.00 | | | 127.00 |
YY Amount of VAT collected | 1 140.00 | | | 1 140.00 |
YZ Total deductible VAT on goods and services | 816.00 | | | 816.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 10 585.00 | | | 10 585.00 |
