| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 958.00 | 872.00 | 86.00 | 958.00 |
BJ TOTAL (I) | 958.00 | 872.00 | 86.00 | 958.00 |
BX Customers and related accounts | 2 160.00 | | 2 160.00 | 2 160.00 |
BZ Other receivables | 150.00 | | 150.00 | 150.00 |
CF Cash and cash equivalents | 18 315.00 | | 18 315.00 | 18 315.00 |
CJ TOTAL (II) | 20 625.00 | | 20 625.00 | 20 625.00 |
CO Grand total (0 to V) | 21 584.00 | 872.00 | 20 711.00 | 21 584.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 23 162.00 | | | 23 162.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 816.00 | | | -5 816.00 |
DL TOTAL (I) | 18 446.00 | | | 18 446.00 |
DV Miscellaneous Loans and Financial Debts (4) | 76.00 | | | 76.00 |
DX Trade payables and related accounts | 900.00 | | | 900.00 |
DY Tax and social security liabilities | 1 290.00 | | | 1 290.00 |
EC TOTAL (IV) | 2 266.00 | | | 2 266.00 |
EE Grand total (I to V) | 20 711.00 | | | 20 711.00 |
EG Accrued income and payables due within one year | 2 266.00 | | | 2 266.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 15 990.00 | | 15 990.00 | 15 990.00 |
FJ Net sales | 15 990.00 | | 15 990.00 | 15 990.00 |
FR Total operating income (I) | | | 15 990.00 | |
FW Other purchases and external expenses | | | 21 053.00 | |
FX Taxes, duties, and similar payments | | | 448.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 319.00 | |
GF Total Operating Expenses (II) | | | 21 820.00 | |
GG - OPERATING RESULT (I - II) | | | -5 830.00 | |
GL Other interest and similar income | | | 14.00 | |
GP Total financial income (V) | | | 14.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 14.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 816.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 16 004.00 | | | 16 004.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 820.00 | | | 21 820.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 816.00 | | | -5 816.00 |
| |
| 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 | 958.00 | | | 958.00 |
I4 DECREASES Grand Total | | | 958.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 958.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 958.00 | | | 958.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 553.00 | 319.00 | | 553.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 553.00 | 319.00 | | 553.00 |
| |
| 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 | 900.00 | 900.00 | | 900.00 |
UX Other trade receivables | 2 160.00 | | | 2 160.00 |
VB VAT | 150.00 | | | 150.00 |
VI Group and Associates | 76.00 | 76.00 | | 76.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 310.00 | 2 310.00 | | 2 310.00 |
VW VAT | 1 290.00 | 1 290.00 | | 1 290.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 266.00 | 2 266.00 | | 2 266.00 |
| |
| 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) | 6 045.00 | | | 6 045.00 |
ST Other accounts | 1 758.00 | | | 1 758.00 |
YT Subcontracting | 13 250.00 | | | 13 250.00 |
YW Business tax | 448.00 | | | 448.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 448.00 | | | 448.00 |
YY Amount of VAT collected | 3 188.00 | | | 3 188.00 |
YZ Total deductible VAT on goods and services | 1 280.00 | | | 1 280.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 21 053.00 | | | 21 053.00 |
