| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 15.00 | | 15.00 | 15.00 |
BT Goods | 10 343.00 | | 10 343.00 | 10 343.00 |
CF Cash and cash equivalents | 2 724.00 | | 2 724.00 | 2 724.00 |
CJ TOTAL (II) | 13 067.00 | | 13 067.00 | 13 067.00 |
CO Grand total (0 to V) | 13 082.00 | | 13 082.00 | 13 082.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | -9 625.00 | -9 625.00 | | -9 625.00 |
DL TOTAL (I) | 10 375.00 | 10 375.00 | | 10 375.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 987.00 | 3 182.00 | | 1 987.00 |
DX Trade payables and related accounts | 720.00 | 720.00 | | 720.00 |
EC TOTAL (IV) | 2 707.00 | 3 902.00 | | 2 707.00 |
EE Grand total (I to V) | 13 082.00 | 14 277.00 | | 13 082.00 |
EG Accrued income and payables due within one year | 2 707.00 | 3 902.00 | | 2 707.00 |
| |
| 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) | | | | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 1 041.00 | |
FX Taxes, duties, and similar payments | | | 154.00 | |
GF Total Operating Expenses (II) | | | 1 195.00 | |
GG - OPERATING RESULT (I - II) | | | -1 195.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 195.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 195.00 | 1 166.00 | | 1 195.00 |
HD Total exceptional income (VII) | 1 195.00 | 1 166.00 | | 1 195.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 195.00 | 1 166.00 | | 1 195.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 195.00 | 1 636.00 | | 1 195.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 195.00 | 1 636.00 | | 1 195.00 |
| |
| 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 | 15.00 | | | 15.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 15.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 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 | 720.00 | 720.00 | | 720.00 |
VI Group and Associates | 1 987.00 | 1 987.00 | | 1 987.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 707.00 | 2 707.00 | | 2 707.00 |
| |
| 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) | 765.00 | 765.00 | | 765.00 |
ST Other accounts | 275.00 | 273.00 | | 275.00 |
YW Business tax | 154.00 | 152.00 | | 154.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 154.00 | 152.00 | | 154.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 041.00 | 1 039.00 | | 1 041.00 |
