| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 247.00 | 102.00 | 1 145.00 | 1 247.00 |
BJ TOTAL (I) | 1 247.00 | 102.00 | 1 145.00 | 1 247.00 |
BZ Other receivables | 350.00 | | 350.00 | 350.00 |
CF Cash and cash equivalents | 7 588.00 | | 7 588.00 | 7 588.00 |
CH Prepaid expenses | 70.00 | | 70.00 | 70.00 |
CJ TOTAL (II) | 8 008.00 | | 8 008.00 | 8 008.00 |
CO Grand total (0 to V) | 9 255.00 | 102.00 | 9 153.00 | 9 255.00 |
| |
| 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) | 1 973.00 | | | 1 973.00 |
DL TOTAL (I) | 2 973.00 | | | 2 973.00 |
DV Miscellaneous Loans and Financial Debts (4) | 420.00 | | | 420.00 |
DX Trade payables and related accounts | 2 717.00 | | | 2 717.00 |
DY Tax and social security liabilities | 1 067.00 | | | 1 067.00 |
EA Other liabilities | 1 977.00 | | | 1 977.00 |
EC TOTAL (IV) | 6 180.00 | | | 6 180.00 |
EE Grand total (I to V) | 9 153.00 | | | 9 153.00 |
EG Accrued income and payables due within one year | 6 180.00 | | | 6 180.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 18 450.00 | | 18 450.00 | 18 450.00 |
FJ Net sales | 18 450.00 | | 18 450.00 | 18 450.00 |
FR Total operating income (I) | | | 18 450.00 | |
FW Other purchases and external expenses | | | 16 028.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 102.00 | |
GF Total Operating Expenses (II) | | | 16 130.00 | |
GG - OPERATING RESULT (I - II) | | | 2 321.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 321.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 348.00 | | | 348.00 |
HL TOTAL REVENUE (I + III + V + VII) | 18 450.00 | | | 18 450.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 478.00 | | | 16 478.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 973.00 | | | 1 973.00 |
| |
| 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 | | | 1 247.00 | |
I4 DECREASES Grand Total | | | 1 247.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 247.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 247.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 102.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 102.00 | | |
| |
| 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 | 2 717.00 | 2 717.00 | | 2 717.00 |
8E Income Taxes | 348.00 | 348.00 | | 348.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 977.00 | 1 977.00 | | 1 977.00 |
VB VAT | 350.00 | | | 350.00 |
VI Group and Associates | 420.00 | 420.00 | | 420.00 |
VS Prepaid expenses | 70.00 | | | 70.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 420.00 | 420.00 | | 420.00 |
VW VAT | 719.00 | 719.00 | | 719.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 180.00 | 6 180.00 | | 6 180.00 |
| |
| 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) | 1 750.00 | | | 1 750.00 |
ST Other accounts | 13 640.00 | | | 13 640.00 |
XQ Rental, rental and co-ownership charges | 638.00 | | | 638.00 |
YY Amount of VAT collected | 3 690.00 | | | 3 690.00 |
YZ Total deductible VAT on goods and services | 578.00 | | | 578.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 16 028.00 | | | 16 028.00 |
