| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 15 680.00 | | 15 680.00 | 15 680.00 |
BZ Other receivables | 4 260.00 | | 4 260.00 | 4 260.00 |
CD Marketable securities | 2 261.00 | | 2 261.00 | 2 261.00 |
CF Cash and cash equivalents | 16 602.00 | | 16 602.00 | 16 602.00 |
CH Prepaid expenses | 4 525.00 | | 4 525.00 | 4 525.00 |
CJ TOTAL (II) | 43 328.00 | | 43 328.00 | 43 328.00 |
CO Grand total (0 to V) | 43 328.00 | | 43 328.00 | 43 328.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DH Retained earnings | -1 347.00 | | | -1 347.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 530.00 | | | -1 530.00 |
DL TOTAL (I) | 5 507.00 | | | 5 507.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 420.00 | | | 1 420.00 |
DX Trade payables and related accounts | 23 538.00 | | | 23 538.00 |
DY Tax and social security liabilities | 2 996.00 | | | 2 996.00 |
EB Prepaid income (2) | 9 867.00 | | | 9 867.00 |
EC TOTAL (IV) | 37 821.00 | | | 37 821.00 |
EE Grand total (I to V) | 43 328.00 | | | 43 328.00 |
EG Accrued income and payables due within one year | 37 821.00 | | | 37 821.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 33 063.00 | | 33 063.00 | 33 063.00 |
FJ Net sales | 33 063.00 | | 33 063.00 | 33 063.00 |
FR Total operating income (I) | | | 33 063.00 | |
FW Other purchases and external expenses | | | 34 152.00 | |
FX Taxes, duties, and similar payments | | | 441.00 | |
GF Total Operating Expenses (II) | | | 34 593.00 | |
GG - OPERATING RESULT (I - II) | | | -1 530.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 530.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 33 063.00 | | | 33 063.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 593.00 | | | 34 593.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 530.00 | | | -1 530.00 |
| |
| 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 | 23 538.00 | 23 538.00 | | 23 538.00 |
8L Deferred income | 9 867.00 | 9 867.00 | | 9 867.00 |
UX Other trade receivables | 15 680.00 | 15 680.00 | | 15 680.00 |
VB VAT | 4 260.00 | 4 260.00 | | 4 260.00 |
VI Group and Associates | 1 420.00 | 1 420.00 | | 1 420.00 |
VS Prepaid expenses | 4 525.00 | 4 525.00 | | 4 525.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 465.00 | 24 465.00 | | 24 465.00 |
VW VAT | 2 996.00 | 2 996.00 | | 2 996.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 37 821.00 | 37 821.00 | | 37 821.00 |
| |
| 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) | 1 367.00 | | | 1 367.00 |
ST Other accounts | 8 825.00 | | | 8 825.00 |
YT Subcontracting | 23 960.00 | | | 23 960.00 |
YW Business tax | 441.00 | | | 441.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 441.00 | | | 441.00 |
YY Amount of VAT collected | 6 157.00 | | | 6 157.00 |
YZ Total deductible VAT on goods and services | 6 637.00 | | | 6 637.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 34 152.00 | | | 34 152.00 |
