| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 23 542.00 | 2 943.00 | 20 599.00 | 23 542.00 |
BJ TOTAL (I) | 23 542.00 | 2 943.00 | 20 599.00 | 23 542.00 |
BZ Other receivables | 208.00 | | 208.00 | 208.00 |
CF Cash and cash equivalents | 263.00 | | 263.00 | 263.00 |
CJ TOTAL (II) | 471.00 | | 471.00 | 471.00 |
CO Grand total (0 to V) | 24 012.00 | 2 943.00 | 21 069.00 | 24 012.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 224.00 | | | -5 224.00 |
DL TOTAL (I) | -3 224.00 | | | -3 224.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 293.00 | | | 24 293.00 |
EC TOTAL (IV) | 24 293.00 | | | 24 293.00 |
EE Grand total (I to V) | 21 069.00 | | | 21 069.00 |
EG Accrued income and payables due within one year | 11 476.00 | | | 11 476.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 12 561.00 | | 12 561.00 | 12 561.00 |
FJ Net sales | 12 561.00 | | 12 561.00 | 12 561.00 |
FR Total operating income (I) | | | 12 561.00 | |
FU Purchases of raw materials and other supplies | | | 1 380.00 | |
FW Other purchases and external expenses | | | 12 329.00 | |
FX Taxes, duties, and similar payments | | | 797.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 943.00 | |
GF Total Operating Expenses (II) | | | 17 449.00 | |
GG - OPERATING RESULT (I - II) | | | -4 888.00 | |
GR Interest and similar expenses | | | 201.00 | |
GU Total financial expenses (VI) | | | 201.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -201.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 089.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 135.00 | | | 135.00 |
HH Total exceptional expenses (VIII) | 135.00 | | | 135.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -135.00 | | | -135.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12 561.00 | | | 12 561.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 785.00 | | | 17 785.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 224.00 | | | -5 224.00 |
| |
| 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 | | | 23 542.00 | |
I4 DECREASES Grand Total | | | 23 542.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 542.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 23 542.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 2 943.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 2 943.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 16 293.00 | 3 475.00 | 12 818.00 | 16 293.00 |
VB VAT | 208.00 | | | 208.00 |
VI Group and Associates | 8 001.00 | 8 001.00 | | 8 001.00 |
VJ Loans taken out during the year | 18 000.00 | | | 18 000.00 |
VK Loans repaid during the year | 1 707.00 | | | 1 707.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 208.00 | 208.00 | | 208.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 293.00 | 11 476.00 | 12 818.00 | 24 293.00 |
| |
| 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 | 797.00 | | | 797.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 076.00 | | | 1 076.00 |
ST Other accounts | 11 253.00 | | | 11 253.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 797.00 | | | 797.00 |
YY Amount of VAT collected | 1 256.00 | | | 1 256.00 |
YZ Total deductible VAT on goods and services | 1 504.00 | | | 1 504.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 12 329.00 | | | 12 329.00 |
