| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 11 136.00 | | 11 136.00 | 11 136.00 |
BZ Other receivables | 180.00 | | 180.00 | 180.00 |
CF Cash and cash equivalents | 16 661.00 | | 16 661.00 | 16 661.00 |
CJ TOTAL (II) | 27 977.00 | | 27 977.00 | 27 977.00 |
CO Grand total (0 to V) | 27 977.00 | | 27 977.00 | 27 977.00 |
| |
| 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) | 18 586.00 | | | 18 586.00 |
DL TOTAL (I) | 19 586.00 | | | 19 586.00 |
DV Miscellaneous Loans and Financial Debts (4) | 622.00 | | | 622.00 |
DX Trade payables and related accounts | 1 080.00 | | | 1 080.00 |
DY Tax and social security liabilities | 6 689.00 | | | 6 689.00 |
EC TOTAL (IV) | 8 391.00 | | | 8 391.00 |
EE Grand total (I to V) | 27 977.00 | | | 27 977.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 27 417.00 | | 27 417.00 | 27 417.00 |
FJ Net sales | 27 417.00 | | 27 417.00 | 27 417.00 |
FR Total operating income (I) | | | 27 417.00 | |
FW Other purchases and external expenses | | | 5 554.00 | |
GF Total Operating Expenses (II) | | | 5 554.00 | |
GG - OPERATING RESULT (I - II) | | | 21 864.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | 1.00 | |
GU Total financial expenses (VI) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 866.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 280.00 | | | 3 280.00 |
HL TOTAL REVENUE (I + III + V + VII) | 27 420.00 | | | 27 420.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 834.00 | | | 8 834.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 586.00 | | | 18 586.00 |
| |
| 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 | 1 080.00 | 1 080.00 | | 1 080.00 |
8E Income Taxes | 3 280.00 | 3 280.00 | | 3 280.00 |
UX Other trade receivables | 11 136.00 | | | 11 136.00 |
VB VAT | 180.00 | | | 180.00 |
VI Group and Associates | 622.00 | 622.00 | | 622.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 316.00 | 11 316.00 | | 11 316.00 |
VW VAT | 3 409.00 | 3 409.00 | | 3 409.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 391.00 | 8 391.00 | | 8 391.00 |
| |
| 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) | 935.00 | | | 935.00 |
ST Other accounts | 4 619.00 | | | 4 619.00 |
YY Amount of VAT collected | 5 483.00 | | | 5 483.00 |
YZ Total deductible VAT on goods and services | 97.00 | | | 97.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 554.00 | | | 5 554.00 |
