| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 590.00 | | 590.00 | 590.00 |
BX Customers and related accounts | 8 400.00 | | 8 400.00 | 8 400.00 |
BZ Other receivables | 5 248.00 | | 5 248.00 | 5 248.00 |
CF Cash and cash equivalents | 3 563.00 | | 3 563.00 | 3 563.00 |
CJ TOTAL (II) | 17 211.00 | | 17 211.00 | 17 211.00 |
CO Grand total (0 to V) | 17 801.00 | | 17 801.00 | 17 801.00 |
CU Other investments | 590.00 | | 590.00 | 590.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 330.00 | 191.00 | | 330.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 744.00 | 3 139.00 | | 5 744.00 |
DL TOTAL (I) | 7 174.00 | 4 430.00 | | 7 174.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 387.00 | 1 684.00 | | 2 387.00 |
DX Trade payables and related accounts | 840.00 | 850.00 | | 840.00 |
DY Tax and social security liabilities | 7 400.00 | 11 054.00 | | 7 400.00 |
EC TOTAL (IV) | 10 627.00 | 13 588.00 | | 10 627.00 |
EE Grand total (I to V) | 17 801.00 | 18 018.00 | | 17 801.00 |
EG Accrued income and payables due within one year | 10 627.00 | 13 588.00 | | 10 627.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 9 831.00 | | 9 831.00 | 9 831.00 |
FJ Net sales | 9 831.00 | | 9 831.00 | 9 831.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 369.00 | |
FQ Other income | | | 278.00 | |
FR Total operating income (I) | | | 18 477.00 | |
FW Other purchases and external expenses | | | 4 316.00 | |
FX Taxes, duties, and similar payments | | | 1 493.00 | |
FY Salaries and Wages | | | 8 369.00 | |
FZ Social Security Contributions | | | 4 168.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 18 347.00 | |
GG - OPERATING RESULT (I - II) | | | 130.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 660.00 | |
GP Total financial income (V) | | | 5 660.00 | |
GR Interest and similar expenses | | | 46.00 | |
GU Total financial expenses (VI) | | | 46.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 614.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 744.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 8 369.00 | | | 8 369.00 |
HL TOTAL REVENUE (I + III + V + VII) | 24 137.00 | 50 810.00 | | 24 137.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 393.00 | 47 671.00 | | 18 393.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 744.00 | 3 139.00 | | 5 744.00 |
| |
| 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 | 590.00 | | | 590.00 |
I3 DECREASES Total Financial Fixed Assets | | | 590.00 | |
I4 DECREASES Grand Total | | | 590.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 590.00 | | | 590.00 |
| |
| 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 | 840.00 | 840.00 | | 840.00 |
8D Social Security and Other Social Organizations | 5 086.00 | 5 086.00 | | 5 086.00 |
UX Other trade receivables | 8 400.00 | | | 8 400.00 |
VB VAT | 308.00 | | | 308.00 |
VC Group and associates | 4 940.00 | | | 4 940.00 |
VI Group and Associates | 2 387.00 | 2 387.00 | | 2 387.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 648.00 | 13 648.00 | | 13 648.00 |
VW VAT | 2 314.00 | 2 314.00 | | 2 314.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 627.00 | 10 627.00 | | 10 627.00 |
| |
| 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 | 398.00 | 436.00 | | 398.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 200.00 | 2 596.00 | | 1 200.00 |
ST Other accounts | 1 844.00 | 2 935.00 | | 1 844.00 |
YT Subcontracting | 1 272.00 | 357.00 | | 1 272.00 |
YW Business tax | 1 095.00 | 206.00 | | 1 095.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 493.00 | 642.00 | | 1 493.00 |
YY Amount of VAT collected | 1 966.00 | 8 140.00 | | 1 966.00 |
YZ Total deductible VAT on goods and services | 840.00 | 798.00 | | 840.00 |
ZE Dividends | 3 000.00 | | | 3 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 316.00 | 5 889.00 | | 4 316.00 |
