| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 982.00 | 113.00 | 2 869.00 | 2 982.00 |
BJ TOTAL (I) | 2 982.00 | 113.00 | 2 869.00 | 2 982.00 |
BZ Other receivables | 200.00 | | 200.00 | 200.00 |
CF Cash and cash equivalents | 27 479.00 | | 27 479.00 | 27 479.00 |
CJ TOTAL (II) | 27 679.00 | | 27 679.00 | 27 679.00 |
CO Grand total (0 to V) | 30 661.00 | 113.00 | 30 548.00 | 30 661.00 |
| |
| 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) | 15 994.00 | | | 15 994.00 |
DL TOTAL (I) | 16 994.00 | | | 16 994.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 723.00 | | | 5 723.00 |
DX Trade payables and related accounts | 1 200.00 | | | 1 200.00 |
DY Tax and social security liabilities | 5 704.00 | | | 5 704.00 |
EA Other liabilities | 927.00 | | | 927.00 |
EC TOTAL (IV) | 13 554.00 | | | 13 554.00 |
EE Grand total (I to V) | 30 548.00 | | | 30 548.00 |
EG Accrued income and payables due within one year | 13 554.00 | | | 13 554.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 37 159.00 | | 37 159.00 | 37 159.00 |
FJ Net sales | 37 159.00 | | 37 159.00 | 37 159.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 37 160.00 | |
FW Other purchases and external expenses | | | 18 545.00 | |
FX Taxes, duties, and similar payments | | | 38.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 113.00 | |
GF Total Operating Expenses (II) | | | 18 696.00 | |
GG - OPERATING RESULT (I - II) | | | 18 464.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 464.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 470.00 | | | 2 470.00 |
HL TOTAL REVENUE (I + III + V + VII) | 37 160.00 | | | 37 160.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 166.00 | | | 21 166.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 994.00 | | | 15 994.00 |
| |
| 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 | | | 2 982.00 | |
I4 DECREASES Grand Total | | | 2 982.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 982.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 2 982.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 113.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 113.00 | | |
| |
| 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 | 1 200.00 | 1 200.00 | | 1 200.00 |
8E Income Taxes | 2 470.00 | 2 470.00 | | 2 470.00 |
8K Other liabilities (including liabilities related to repo transactions) | 927.00 | 927.00 | | 927.00 |
VB VAT | 200.00 | | | 200.00 |
VI Group and Associates | 5 723.00 | 5 723.00 | | 5 723.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 200.00 | 200.00 | | 200.00 |
VW VAT | 3 234.00 | 3 234.00 | | 3 234.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 554.00 | 13 554.00 | | 13 554.00 |
| |
| 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 | 38.00 | | | 38.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 000.00 | | | 1 000.00 |
ST Other accounts | 17 545.00 | | | 17 545.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 38.00 | | | 38.00 |
YY Amount of VAT collected | 7 432.00 | | | 7 432.00 |
YZ Total deductible VAT on goods and services | 937.00 | | | 937.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 18 545.00 | | | 18 545.00 |
