| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 468.00 | | 468.00 | 468.00 |
CF Cash and cash equivalents | 9 326.00 | | 9 326.00 | 9 326.00 |
CJ TOTAL (II) | 9 794.00 | | 9 794.00 | 9 794.00 |
CO Grand total (0 to V) | 9 794.00 | | 9 794.00 | 9 794.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 994.00 | | | -2 994.00 |
DL TOTAL (I) | 7 006.00 | | | 7 006.00 |
DX Trade payables and related accounts | 2 508.00 | | | 2 508.00 |
DY Tax and social security liabilities | 280.00 | | | 280.00 |
EC TOTAL (IV) | 2 788.00 | | | 2 788.00 |
EE Grand total (I to V) | 9 794.00 | | | 9 794.00 |
EG Accrued income and payables due within one year | 2 788.00 | | | 2 788.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 361 162.00 | | 361 162.00 | 361 162.00 |
FJ Net sales | 361 162.00 | | 361 162.00 | 361 162.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 500.00 | |
FR Total operating income (I) | | | 362 662.00 | |
FS Purchases of goods (including customs duties) | | | 361 162.00 | |
FW Other purchases and external expenses | | | 4 214.00 | |
FX Taxes, duties, and similar payments | | | 280.00 | |
GF Total Operating Expenses (II) | | | 365 656.00 | |
GG - OPERATING RESULT (I - II) | | | -2 994.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 994.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 500.00 | | | 1 500.00 |
HL TOTAL REVENUE (I + III + V + VII) | 362 662.00 | | | 362 662.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 365 656.00 | | | 365 656.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 994.00 | | | -2 994.00 |
| |
| 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 | 2 508.00 | 2 508.00 | | 2 508.00 |
VB VAT | 468.00 | 468.00 | | 468.00 |
VQ Other Taxes, Duties, and Similar Debts | 280.00 | 280.00 | | 280.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 468.00 | 468.00 | | 468.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 788.00 | 2 788.00 | | 2 788.00 |
| |
| 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) | 3 800.00 | | | 3 800.00 |
ST Other accounts | 414.00 | | | 414.00 |
YW Business tax | 280.00 | | | 280.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 280.00 | | | 280.00 |
YY Amount of VAT collected | 72 532.00 | | | 72 532.00 |
YZ Total deductible VAT on goods and services | 72 574.00 | | | 72 574.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 214.00 | | | 4 214.00 |
