| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 3 057.00 | | 3 057.00 | 3 057.00 |
BZ Other receivables | 1 291.00 | | 1 291.00 | 1 291.00 |
CF Cash and cash equivalents | 4 410.00 | | 4 410.00 | 4 410.00 |
CH Prepaid expenses | 162.00 | | 162.00 | 162.00 |
CJ TOTAL (II) | 8 920.00 | | 8 920.00 | 8 920.00 |
CO Grand total (0 to V) | 8 920.00 | | 8 920.00 | 8 920.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1.00 | | | 1.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 420.00 | | | 420.00 |
DL TOTAL (I) | 420.00 | | | 420.00 |
DV Miscellaneous Loans and Financial Debts (4) | 517.00 | | | 517.00 |
DX Trade payables and related accounts | 2 994.00 | | | 2 994.00 |
DY Tax and social security liabilities | 4 989.00 | | | 4 989.00 |
EC TOTAL (IV) | 8 500.00 | | | 8 500.00 |
EE Grand total (I to V) | 8 920.00 | | | 8 920.00 |
EG Accrued income and payables due within one year | 8 500.00 | | | 8 500.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 164 981.00 | 1 265.00 | 166 246.00 | 164 981.00 |
FJ Net sales | 164 981.00 | 1 265.00 | 166 246.00 | 164 981.00 |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 166 254.00 | |
FS Purchases of goods (including customs duties) | | | 128 033.00 | |
FT Inventory change (goods) | | | -3 057.00 | |
FW Other purchases and external expenses | | | 20 127.00 | |
FX Taxes, duties, and similar payments | | | 1 659.00 | |
FY Salaries and Wages | | | 13 200.00 | |
FZ Social Security Contributions | | | 5 798.00 | |
GF Total Operating Expenses (II) | | | 165 760.00 | |
GG - OPERATING RESULT (I - II) | | | 494.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 494.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 5 798.00 | | | 5 798.00 |
HK Income tax | 74.00 | | | 74.00 |
HL TOTAL REVENUE (I + III + V + VII) | 166 254.00 | | | 166 254.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 165 834.00 | | | 165 834.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 420.00 | | | 420.00 |
| |
| 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 | 2 994.00 | 2 994.00 | | 2 994.00 |
8D Social Security and Other Social Organizations | 3 140.00 | 3 140.00 | | 3 140.00 |
8E Income Taxes | 74.00 | 74.00 | | 74.00 |
VB VAT | 1 291.00 | 1 291.00 | | 1 291.00 |
VI Group and Associates | 516.00 | 516.00 | | 516.00 |
VS Prepaid expenses | 162.00 | 162.00 | | 162.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 453.00 | 1 453.00 | | 1 453.00 |
VW VAT | 1 774.00 | 1 774.00 | | 1 774.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 500.00 | 8 500.00 | | 8 500.00 |
| |
| 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 | 1 341.00 | | | 1 341.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 114.00 | | | 1 114.00 |
ST Other accounts | 15 235.00 | | | 15 235.00 |
XQ Rental, rental and co-ownership charges | 3 773.00 | | | 3 773.00 |
YT Subcontracting | 4.00 | | | 4.00 |
YW Business tax | 318.00 | | | 318.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 659.00 | | | 1 659.00 |
YY Amount of VAT collected | 31 959.00 | | | 31 959.00 |
YZ Total deductible VAT on goods and services | 25 555.00 | | | 25 555.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 20 127.00 | | | 20 127.00 |
