| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 1 759.00 | | 1 759.00 | 1 759.00 |
BZ Other receivables | 537.00 | | 537.00 | 537.00 |
CF Cash and cash equivalents | 7 814.00 | | 7 814.00 | 7 814.00 |
CJ TOTAL (II) | 10 112.00 | | 10 112.00 | 10 112.00 |
CO Grand total (0 to V) | 10 112.00 | | 10 112.00 | 10 112.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -51 246.00 | | | -51 246.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 889.00 | | | -2 889.00 |
DL TOTAL (I) | -53 135.00 | | | -53 135.00 |
DU Loans and Debts from Credit Institutions (3) | 31.00 | | | 31.00 |
DV Miscellaneous Loans and Financial Debts (4) | 62 581.00 | | | 62 581.00 |
DX Trade payables and related accounts | 635.00 | | | 635.00 |
EC TOTAL (IV) | 63 247.00 | | | 63 247.00 |
EE Grand total (I to V) | 10 112.00 | | | 10 112.00 |
EG Accrued income and payables due within one year | 63 247.00 | | | 63 247.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 40 894.00 | | 40 894.00 | 40 894.00 |
FJ Net sales | 40 894.00 | | 40 894.00 | 40 894.00 |
FR Total operating income (I) | | | 40 894.00 | |
FT Inventory change (goods) | | | 41 145.00 | |
FW Other purchases and external expenses | | | 1 223.00 | |
FX Taxes, duties, and similar payments | | | 351.00 | |
GF Total Operating Expenses (II) | | | 42 720.00 | |
GG - OPERATING RESULT (I - II) | | | -1 825.00 | |
GR Interest and similar expenses | | | 1 064.00 | |
GU Total financial expenses (VI) | | | 1 064.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 064.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 889.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 40 894.00 | | | 40 894.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 43 784.00 | | | 43 784.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 889.00 | | | -2 889.00 |
| |
| 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 | 635.00 | 635.00 | | 635.00 |
VB VAT | 537.00 | | | 537.00 |
VG Loans with a maturity of up to one year at origin | 31.00 | 31.00 | | 31.00 |
VI Group and Associates | 62 581.00 | 62 581.00 | | 62 581.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 537.00 | 537.00 | | 537.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 63 247.00 | 63 247.00 | | 63 247.00 |
| |
| 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) | 666.00 | | | 666.00 |
ST Other accounts | 557.00 | | | 557.00 |
YW Business tax | 351.00 | | | 351.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 351.00 | | | 351.00 |
YY Amount of VAT collected | 179.00 | | | 179.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 223.00 | | | 1 223.00 |
