| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 1 200.00 | | 1 200.00 | 1 200.00 |
BZ Other receivables | 188.00 | | 188.00 | 188.00 |
CF Cash and cash equivalents | 14 830.00 | | 14 830.00 | 14 830.00 |
CH Prepaid expenses | 5.00 | | 5.00 | 5.00 |
CJ TOTAL (II) | 16 223.00 | | 16 223.00 | 16 223.00 |
CO Grand total (0 to V) | 16 223.00 | | 16 223.00 | 16 223.00 |
| |
| 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) | 77.00 | | | 77.00 |
DH Retained earnings | 1 446.00 | | | 1 446.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 816.00 | 1 523.00 | | 8 816.00 |
DL TOTAL (I) | 12 340.00 | 3 523.00 | | 12 340.00 |
DX Trade payables and related accounts | 1 127.00 | 137.00 | | 1 127.00 |
DY Tax and social security liabilities | 2 756.00 | 869.00 | | 2 756.00 |
EC TOTAL (IV) | 3 883.00 | 1 006.00 | | 3 883.00 |
EE Grand total (I to V) | 16 223.00 | 4 530.00 | | 16 223.00 |
EG Accrued income and payables due within one year | 3 883.00 | 1 006.00 | | 3 883.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 12 000.00 | | 12 000.00 | 12 000.00 |
FJ Net sales | 12 000.00 | | 12 000.00 | 12 000.00 |
FR Total operating income (I) | | | 12 000.00 | |
FW Other purchases and external expenses | | | 1 171.00 | |
FX Taxes, duties, and similar payments | | | 457.00 | |
GF Total Operating Expenses (II) | | | 1 628.00 | |
GG - OPERATING RESULT (I - II) | | | 10 372.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 372.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 556.00 | 269.00 | | 1 556.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12 000.00 | 3 000.00 | | 12 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 184.00 | 1 477.00 | | 3 184.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 816.00 | 1 523.00 | | 8 816.00 |
| |
| 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 | 1 127.00 | 1 127.00 | | 1 127.00 |
8E Income Taxes | 1 556.00 | 1 556.00 | | 1 556.00 |
UX Other trade receivables | 1 200.00 | | | 1 200.00 |
VB VAT | 188.00 | | | 188.00 |
VS Prepaid expenses | 5.00 | | | 5.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 393.00 | 1 393.00 | | 1 393.00 |
VW VAT | 1 200.00 | 1 200.00 | | 1 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 883.00 | 3 883.00 | | 3 883.00 |
| |
| 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 | 457.00 | 641.00 | | 457.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 868.00 | 42.00 | | 868.00 |
ST Other accounts | 303.00 | 410.00 | | 303.00 |
YU External personnel | | 114.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | 457.00 | 641.00 | | 457.00 |
YY Amount of VAT collected | 2 800.00 | | | 2 800.00 |
YZ Total deductible VAT on goods and services | 3.00 | 34.00 | | 3.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 171.00 | 566.00 | | 1 171.00 |
