| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 10 000.00 | | 10 000.00 | 10 000.00 |
AR Technical installations, industrial equipment and tools | 35 000.00 | 3 519.00 | 31 480.00 | 35 000.00 |
BJ TOTAL (I) | 45 000.00 | 3 519.00 | 41 480.00 | 45 000.00 |
BZ Other receivables | 815.00 | | 815.00 | 815.00 |
CF Cash and cash equivalents | 29 909.00 | | 29 909.00 | 29 909.00 |
CJ TOTAL (II) | 30 724.00 | | 30 724.00 | 30 724.00 |
CO Grand total (0 to V) | 75 724.00 | 3 519.00 | 72 205.00 | 75 724.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 210.00 | | | 10 210.00 |
DL TOTAL (I) | 12 210.00 | | | 12 210.00 |
DV Miscellaneous Loans and Financial Debts (4) | 50 614.00 | | | 50 614.00 |
DX Trade payables and related accounts | 3 275.00 | | | 3 275.00 |
DY Tax and social security liabilities | 6 104.00 | | | 6 104.00 |
EC TOTAL (IV) | 59 994.00 | | | 59 994.00 |
EE Grand total (I to V) | 72 205.00 | | | 72 205.00 |
EG Accrued income and payables due within one year | 59 994.00 | | | 59 994.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 29 340.00 | | 29 340.00 | 29 340.00 |
FJ Net sales | 29 340.00 | | 29 340.00 | 29 340.00 |
FR Total operating income (I) | | | 29 340.00 | |
FW Other purchases and external expenses | | | 12 799.00 | |
FX Taxes, duties, and similar payments | | | 1 009.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 519.00 | |
GF Total Operating Expenses (II) | | | 17 328.00 | |
GG - OPERATING RESULT (I - II) | | | 12 012.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 012.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 802.00 | | | 1 802.00 |
HL TOTAL REVENUE (I + III + V + VII) | 29 340.00 | | | 29 340.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 130.00 | | | 19 130.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 210.00 | | | 10 210.00 |
| |
| 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 | | | 45 000.00 | |
I4 DECREASES Grand Total | | | 45 000.00 | |
IO DECREASES Total including other intangible assets | | | 10 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 35 000.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 10 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 35 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 3 519.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 3 519.00 | | |
| |
| 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 | 3 275.00 | 3 275.00 | | 3 275.00 |
8E Income Taxes | 1 802.00 | 1 802.00 | | 1 802.00 |
VB VAT | 815.00 | | | 815.00 |
VI Group and Associates | 50 614.00 | 50 614.00 | | 50 614.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 815.00 | 815.00 | | 815.00 |
VW VAT | 4 302.00 | 4 302.00 | | 4 302.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 59 994.00 | 59 994.00 | | 59 994.00 |
| |
| 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 | 1 009.00 | | | 1 009.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 950.00 | | | 2 950.00 |
ST Other accounts | 4 188.00 | | | 4 188.00 |
XQ Rental, rental and co-ownership charges | 5 661.00 | | | 5 661.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 009.00 | | | 1 009.00 |
YY Amount of VAT collected | 5 868.00 | | | 5 868.00 |
YZ Total deductible VAT on goods and services | 1 566.00 | | | 1 566.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 12 799.00 | | | 12 799.00 |
