| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 9 240.00 | | 9 240.00 | 9 240.00 |
BZ Other receivables | 81.00 | | 81.00 | 81.00 |
CF Cash and cash equivalents | 16 996.00 | | 16 996.00 | 16 996.00 |
CJ TOTAL (II) | 26 317.00 | | 26 317.00 | 26 317.00 |
CO Grand total (0 to V) | 26 317.00 | | 26 317.00 | 26 317.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | 14 946.00 | | | 14 946.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 696.00 | 14 946.00 | | 696.00 |
DL TOTAL (I) | 17 142.00 | 16 446.00 | | 17 142.00 |
DX Trade payables and related accounts | 1 854.00 | 1 558.00 | | 1 854.00 |
DY Tax and social security liabilities | 7 321.00 | 8 827.00 | | 7 321.00 |
EC TOTAL (IV) | 9 175.00 | 10 385.00 | | 9 175.00 |
EE Grand total (I to V) | 26 317.00 | 26 831.00 | | 26 317.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 45 700.00 | | 45 700.00 | 45 700.00 |
FJ Net sales | 45 700.00 | | 45 700.00 | 45 700.00 |
FR Total operating income (I) | | | 45 700.00 | |
FW Other purchases and external expenses | | | 2 537.00 | |
FX Taxes, duties, and similar payments | | | 656.00 | |
FY Salaries and Wages | | | 30 000.00 | |
FZ Social Security Contributions | | | 11 595.00 | |
GE Other Expenses | | | 94.00 | |
GF Total Operating Expenses (II) | | | 44 881.00 | |
GG - OPERATING RESULT (I - II) | | | 819.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 819.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 123.00 | 2 637.00 | | 123.00 |
HL TOTAL REVENUE (I + III + V + VII) | 45 700.00 | 39 400.00 | | 45 700.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 45 004.00 | 24 454.00 | | 45 004.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 696.00 | 14 946.00 | | 696.00 |
| |
| 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 | 1 854.00 | 1 854.00 | | 1 854.00 |
8D Social Security and Other Social Organizations | 4 756.00 | 4 756.00 | | 4 756.00 |
8E Income Taxes | 123.00 | 123.00 | | 123.00 |
UX Other trade receivables | 9 240.00 | | | 9 240.00 |
VB VAT | 81.00 | | | 81.00 |
VQ Other Taxes, Duties, and Similar Debts | 569.00 | 569.00 | | 569.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 321.00 | 9 321.00 | | 9 321.00 |
VW VAT | 1 873.00 | 1 873.00 | | 1 873.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 175.00 | 9 175.00 | | 9 175.00 |
| |
| 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 | 512.00 | 174.00 | | 512.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 340.00 | 2 752.00 | | 2 340.00 |
ST Other accounts | 197.00 | 588.00 | | 197.00 |
YW Business tax | 144.00 | | | 144.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 656.00 | 174.00 | | 656.00 |
YY Amount of VAT collected | 9 140.00 | 7 880.00 | | 9 140.00 |
YZ Total deductible VAT on goods and services | 461.00 | 362.00 | | 461.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 537.00 | 3 340.00 | | 2 537.00 |
