| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 7 389.00 | | 7 389.00 | 7 389.00 |
CF Cash and cash equivalents | 3 458.00 | | 3 458.00 | 3 458.00 |
CJ TOTAL (II) | 10 847.00 | | 10 847.00 | 10 847.00 |
CO Grand total (0 to V) | 10 847.00 | | 10 847.00 | 10 847.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 000.00 | 12 000.00 | | 12 000.00 |
DH Retained earnings | -58 671.00 | -27 680.00 | | -58 671.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 442.00 | -30 991.00 | | -3 442.00 |
DL TOTAL (I) | -50 113.00 | -46 671.00 | | -50 113.00 |
DV Miscellaneous Loans and Financial Debts (4) | 60 000.00 | 60 000.00 | | 60 000.00 |
DX Trade payables and related accounts | 960.00 | 5 952.00 | | 960.00 |
EC TOTAL (IV) | 60 960.00 | 65 952.00 | | 60 960.00 |
EE Grand total (I to V) | 10 847.00 | 19 281.00 | | 10 847.00 |
EG Accrued income and payables due within one year | 60 960.00 | 65 952.00 | | 60 960.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FU Purchases of raw materials and other supplies | | | | |
FV Inventory change (raw materials and supplies) | | | | |
FW Other purchases and external expenses | | | 2 303.00 | |
FX Taxes, duties, and similar payments | | | 1 139.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 3 442.00 | |
GG - OPERATING RESULT (I - II) | | | -3 442.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 442.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 137 411.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 442.00 | 168 402.00 | | 3 442.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 442.00 | -30 991.00 | | -3 442.00 |
| |
| 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 | 960.00 | 960.00 | | 960.00 |
VB VAT | 335.00 | | | 335.00 |
VI Group and Associates | 60 000.00 | 60 000.00 | | 60 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 054.00 | | | 7 054.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 389.00 | 7 389.00 | | 7 389.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 60 960.00 | 60 960.00 | | 60 960.00 |
| |
| 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 | 65.00 | 65.00 | | 65.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 194.00 | 1 870.00 | | 2 194.00 |
ST Other accounts | -14.00 | 253.00 | | -14.00 |
XQ Rental, rental and co-ownership charges | 122.00 | | | 122.00 |
YT Subcontracting | | 13.00 | | |
YV Retrocessions of fees, commissions and brokerage | | 2 100.00 | | |
YW Business tax | 1 074.00 | 1 068.00 | | 1 074.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 139.00 | 1 133.00 | | 1 139.00 |
YY Amount of VAT collected | | 2 589.00 | | |
YZ Total deductible VAT on goods and services | 1 260.00 | 1 740.00 | | 1 260.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 303.00 | 4 236.00 | | 2 303.00 |
