| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 444.00 | | 444.00 | 444.00 |
BV Advances and down payments on orders | 435.00 | | 435.00 | 435.00 |
BZ Other receivables | 1 275.00 | | 1 275.00 | 1 275.00 |
CF Cash and cash equivalents | 755.00 | | 755.00 | 755.00 |
CH Prepaid expenses | 665.00 | | 665.00 | 665.00 |
CJ TOTAL (II) | 3 575.00 | | 3 575.00 | 3 575.00 |
CO Grand total (0 to V) | 3 575.00 | | 3 575.00 | 3 575.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | | | 100.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 410.00 | | | -5 410.00 |
DL TOTAL (I) | -5 310.00 | | | -5 310.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 431.00 | | | 2 431.00 |
DX Trade payables and related accounts | 6 454.00 | | | 6 454.00 |
EC TOTAL (IV) | 8 885.00 | | | 8 885.00 |
EE Grand total (I to V) | 3 575.00 | | | 3 575.00 |
EG Accrued income and payables due within one year | 8 885.00 | | | 8 885.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 72 775.00 | | 72 775.00 | 72 775.00 |
FJ Net sales | 72 775.00 | | 72 775.00 | 72 775.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 72 777.00 | |
FS Purchases of goods (including customs duties) | | | 44 632.00 | |
FT Inventory change (goods) | | | -444.00 | |
FW Other purchases and external expenses | | | 33 624.00 | |
FX Taxes, duties, and similar payments | | | 374.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 78 187.00 | |
GG - OPERATING RESULT (I - II) | | | -5 410.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 410.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 72 777.00 | | | 72 777.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 78 187.00 | | | 78 187.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 410.00 | | | -5 410.00 |
| |
| 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 | 6 454.00 | 6 454.00 | | 6 454.00 |
VB VAT | 1 275.00 | 1 275.00 | | 1 275.00 |
VI Group and Associates | 2 431.00 | 2 431.00 | | 2 431.00 |
VS Prepaid expenses | 665.00 | 665.00 | | 665.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 940.00 | 1 940.00 | | 1 940.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 885.00 | 8 885.00 | | 8 885.00 |
| |
| 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 | 374.00 | | | 374.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 135.00 | | | 3 135.00 |
ST Other accounts | 9 144.00 | | | 9 144.00 |
XQ Rental, rental and co-ownership charges | 21 005.00 | | | 21 005.00 |
YT Subcontracting | 340.00 | | | 340.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 374.00 | | | 374.00 |
YY Amount of VAT collected | 7 278.00 | | | 7 278.00 |
YZ Total deductible VAT on goods and services | 7 975.00 | | | 7 975.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 33 624.00 | | | 33 624.00 |
