| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 474.00 | 358.00 | 2 116.00 | 2 474.00 |
BJ TOTAL (I) | 2 474.00 | 358.00 | 2 116.00 | 2 474.00 |
BX Customers and related accounts | 2 400.00 | | 2 400.00 | 2 400.00 |
BZ Other receivables | 315.00 | | 315.00 | 315.00 |
CF Cash and cash equivalents | 13 015.00 | | 13 015.00 | 13 015.00 |
CJ TOTAL (II) | 15 730.00 | | 15 730.00 | 15 730.00 |
CO Grand total (0 to V) | 18 204.00 | 358.00 | 17 846.00 | 18 204.00 |
| |
| 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) | 8 576.00 | | | 8 576.00 |
DL TOTAL (I) | 10 576.00 | | | 10 576.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 318.00 | | | 2 318.00 |
DX Trade payables and related accounts | 1 950.00 | | | 1 950.00 |
DY Tax and social security liabilities | 3 001.00 | | | 3 001.00 |
EC TOTAL (IV) | 7 269.00 | | | 7 269.00 |
EE Grand total (I to V) | 17 846.00 | | | 17 846.00 |
EG Accrued income and payables due within one year | 7 269.00 | | | 7 269.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 21 500.00 | | 21 500.00 | 21 500.00 |
FJ Net sales | 21 500.00 | | 21 500.00 | 21 500.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 449.00 | |
FQ Other income | | | 16.00 | |
FR Total operating income (I) | | | 21 965.00 | |
FW Other purchases and external expenses | | | 11 302.00 | |
FX Taxes, duties, and similar payments | | | 216.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 358.00 | |
GF Total Operating Expenses (II) | | | 11 876.00 | |
GG - OPERATING RESULT (I - II) | | | 10 089.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 089.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 449.00 | | | 449.00 |
HK Income tax | 1 513.00 | | | 1 513.00 |
HL TOTAL REVENUE (I + III + V + VII) | 21 965.00 | | | 21 965.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 389.00 | | | 13 389.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 576.00 | | | 8 576.00 |
| |
| 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 | | | 2 474.00 | |
I4 DECREASES Grand Total | | | 2 474.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 474.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 2 474.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 358.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 358.00 | | |
| |
| 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 | 1 950.00 | 1 950.00 | | 1 950.00 |
8E Income Taxes | 1 513.00 | 1 513.00 | | 1 513.00 |
UX Other trade receivables | 2 400.00 | | | 2 400.00 |
VB VAT | 315.00 | | | 315.00 |
VI Group and Associates | 2 318.00 | 2 318.00 | | 2 318.00 |
VQ Other Taxes, Duties, and Similar Debts | 216.00 | 216.00 | | 216.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 715.00 | 2 715.00 | | 2 715.00 |
VW VAT | 1 272.00 | 1 272.00 | | 1 272.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 269.00 | 7 269.00 | | 7 269.00 |
| |
| 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) | 1 382.00 | | | 1 382.00 |
ST Other accounts | 9 180.00 | | | 9 180.00 |
XQ Rental, rental and co-ownership charges | 740.00 | | | 740.00 |
YW Business tax | 216.00 | | | 216.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 216.00 | | | 216.00 |
YY Amount of VAT collected | 4 220.00 | | | 4 220.00 |
YZ Total deductible VAT on goods and services | 809.00 | | | 809.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 11 302.00 | | | 11 302.00 |
