| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 750.00 | | 750.00 | 750.00 |
CF Cash and cash equivalents | 4 148.00 | | 4 148.00 | 4 148.00 |
CH Prepaid expenses | 278.00 | | 278.00 | 278.00 |
CJ TOTAL (II) | 5 176.00 | | 5 176.00 | 5 176.00 |
CO Grand total (0 to V) | 5 176.00 | | 5 176.00 | 5 176.00 |
| |
| 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) | 1 722.00 | | | 1 722.00 |
DL TOTAL (I) | 3 722.00 | | | 3 722.00 |
DV Miscellaneous Loans and Financial Debts (4) | 250.00 | | | 250.00 |
DX Trade payables and related accounts | 900.00 | | | 900.00 |
DY Tax and social security liabilities | 304.00 | | | 304.00 |
EC TOTAL (IV) | 1 454.00 | | | 1 454.00 |
EE Grand total (I to V) | 5 176.00 | | | 5 176.00 |
EG Accrued income and payables due within one year | 1 454.00 | | | 1 454.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 8 600.00 | | 8 600.00 | 8 600.00 |
FJ Net sales | 8 600.00 | | 8 600.00 | 8 600.00 |
FR Total operating income (I) | | | 8 600.00 | |
FW Other purchases and external expenses | | | 6 305.00 | |
FX Taxes, duties, and similar payments | | | 269.00 | |
GF Total Operating Expenses (II) | | | 6 574.00 | |
GG - OPERATING RESULT (I - II) | | | 2 026.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 026.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 304.00 | | | 304.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 600.00 | | | 8 600.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 878.00 | | | 6 878.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 722.00 | | | 1 722.00 |
| |
| 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 | 900.00 | 900.00 | | 900.00 |
8E Income Taxes | 304.00 | 304.00 | | 304.00 |
UX Other trade receivables | 750.00 | | | 750.00 |
VI Group and Associates | 250.00 | 250.00 | | 250.00 |
VS Prepaid expenses | 278.00 | | | 278.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 028.00 | 1 028.00 | | 1 028.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 454.00 | 1 454.00 | | 1 454.00 |
| |
| 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) | 2 369.00 | | | 2 369.00 |
ST Other accounts | 3 720.00 | | | 3 720.00 |
XQ Rental, rental and co-ownership charges | 216.00 | | | 216.00 |
YW Business tax | 269.00 | | | 269.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 269.00 | | | 269.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 305.00 | | | 6 305.00 |
