| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | | | | |
BZ Other receivables | 2 049.00 | | 2 049.00 | 2 049.00 |
CF Cash and cash equivalents | 11 464.00 | | 11 464.00 | 11 464.00 |
CJ TOTAL (II) | 13 513.00 | | 13 513.00 | 13 513.00 |
CO Grand total (0 to V) | 13 513.00 | | 13 513.00 | 13 513.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 000.00 | 9 000.00 | | 9 000.00 |
DH Retained earnings | -2 487.00 | -24 956.00 | | -2 487.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 739.00 | 22 469.00 | | 739.00 |
DL TOTAL (I) | 7 252.00 | 6 513.00 | | 7 252.00 |
DU Loans and Debts from Credit Institutions (3) | 21.00 | 21.00 | | 21.00 |
DX Trade payables and related accounts | 6 240.00 | 6 321.00 | | 6 240.00 |
DY Tax and social security liabilities | | 6 000.00 | | |
EC TOTAL (IV) | 6 261.00 | 12 342.00 | | 6 261.00 |
EE Grand total (I to V) | 13 513.00 | 18 856.00 | | 13 513.00 |
EG Accrued income and payables due within one year | 6 261.00 | 12 342.00 | | 6 261.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 000.00 | | 6 000.00 | 6 000.00 |
FJ Net sales | 6 000.00 | | 6 000.00 | 6 000.00 |
FR Total operating income (I) | | | 6 000.00 | |
FW Other purchases and external expenses | | | 5 181.00 | |
FX Taxes, duties, and similar payments | | | 80.00 | |
GF Total Operating Expenses (II) | | | 5 261.00 | |
GG - OPERATING RESULT (I - II) | | | 739.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 739.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 6 000.00 | 30 528.00 | | 6 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 261.00 | 8 059.00 | | 5 261.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 739.00 | 22 469.00 | | 739.00 |
| |
| 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 | 6 240.00 | 6 240.00 | | 6 240.00 |
VB VAT | 2 049.00 | | | 2 049.00 |
VG Loans with a maturity of up to one year at origin | 21.00 | 21.00 | | 21.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 049.00 | 2 049.00 | | 2 049.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 261.00 | 6 261.00 | | 6 261.00 |
| |
| 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) | 5 115.00 | 7 877.00 | | 5 115.00 |
ST Other accounts | 66.00 | 103.00 | | 66.00 |
YW Business tax | 80.00 | 79.00 | | 80.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 80.00 | 79.00 | | 80.00 |
YY Amount of VAT collected | 1 200.00 | 6 000.00 | | 1 200.00 |
YZ Total deductible VAT on goods and services | 1 609.00 | 1 919.00 | | 1 609.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 181.00 | 7 980.00 | | 5 181.00 |
