| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 3 963.00 | | 3 963.00 | 3 963.00 |
BZ Other receivables | 13 779.00 | | 13 779.00 | 13 779.00 |
CF Cash and cash equivalents | 11 964.00 | | 11 964.00 | 11 964.00 |
CJ TOTAL (II) | 29 706.00 | | 29 706.00 | 29 706.00 |
CO Grand total (0 to V) | 29 706.00 | | 29 706.00 | 29 706.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DH Retained earnings | 2 366.00 | 27 264.00 | | 2 366.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 548.00 | 3 102.00 | | 10 548.00 |
DL TOTAL (I) | 15 114.00 | 32 566.00 | | 15 114.00 |
DU Loans and Debts from Credit Institutions (3) | 93.00 | 1 422.00 | | 93.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 500.00 | 12 500.00 | | 12 500.00 |
DX Trade payables and related accounts | 2 000.00 | 1 702.00 | | 2 000.00 |
EC TOTAL (IV) | 14 592.00 | 15 625.00 | | 14 592.00 |
EE Grand total (I to V) | 29 706.00 | 48 190.00 | | 29 706.00 |
EG Accrued income and payables due within one year | 14 592.00 | 15 625.00 | | 14 592.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 1 338.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 18 076.00 | | 18 076.00 | 18 076.00 |
FJ Net sales | 18 076.00 | | 18 076.00 | 18 076.00 |
FR Total operating income (I) | | | 18 076.00 | |
FW Other purchases and external expenses | | | 4 593.00 | |
FX Taxes, duties, and similar payments | | | 654.00 | |
GF Total Operating Expenses (II) | | | 5 247.00 | |
GG - OPERATING RESULT (I - II) | | | 12 828.00 | |
GR Interest and similar expenses | | | 419.00 | |
GU Total financial expenses (VI) | | | 419.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -419.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 410.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 861.00 | 1 359.00 | | 1 861.00 |
HL TOTAL REVENUE (I + III + V + VII) | 18 076.00 | 20 094.00 | | 18 076.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 527.00 | 16 992.00 | | 7 527.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 548.00 | 3 102.00 | | 10 548.00 |
| |
| 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 | 2 000.00 | 2 000.00 | | 2 000.00 |
UX Other trade receivables | 3 963.00 | | | 3 963.00 |
VB VAT | 1 516.00 | | | 1 516.00 |
VC Group and associates | 10 221.00 | | | 10 221.00 |
VG Loans with a maturity of up to one year at origin | 93.00 | 93.00 | | 93.00 |
VI Group and Associates | 12 500.00 | 12 500.00 | | 12 500.00 |
VM Income taxes | 2 041.00 | | | 2 041.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 742.00 | 17 742.00 | | 17 742.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 592.00 | 14 592.00 | | 14 592.00 |
| |
| 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 | 137.00 | | | 137.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 876.00 | 2 003.00 | | 1 876.00 |
ST Other accounts | 318.00 | 10 368.00 | | 318.00 |
XQ Rental, rental and co-ownership charges | 2 400.00 | 2 400.00 | | 2 400.00 |
YW Business tax | 517.00 | 516.00 | | 517.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 654.00 | 516.00 | | 654.00 |
YZ Total deductible VAT on goods and services | 913.00 | 1 913.00 | | 913.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 593.00 | 14 771.00 | | 4 593.00 |
