| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 61 400.00 | | 61 400.00 | 61 400.00 |
BJ TOTAL (I) | 61 400.00 | | 61 400.00 | 61 400.00 |
BZ Other receivables | 6 761.00 | | 6 761.00 | 6 761.00 |
CF Cash and cash equivalents | 3 294.00 | | 3 294.00 | 3 294.00 |
CJ TOTAL (II) | 10 055.00 | | 10 055.00 | 10 055.00 |
CO Grand total (0 to V) | 71 455.00 | | 71 455.00 | 71 455.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DH Retained earnings | -1 965.00 | | | -1 965.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 615.00 | | | 5 615.00 |
DL TOTAL (I) | 8 650.00 | | | 8 650.00 |
DV Miscellaneous Loans and Financial Debts (4) | 61 400.00 | | | 61 400.00 |
DX Trade payables and related accounts | 1 000.00 | | | 1 000.00 |
DY Tax and social security liabilities | 405.00 | | | 405.00 |
EC TOTAL (IV) | 62 805.00 | | | 62 805.00 |
EE Grand total (I to V) | 71 455.00 | | | 71 455.00 |
EG Accrued income and payables due within one year | 62 805.00 | | | 62 805.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 800.00 | | 7 800.00 | 7 800.00 |
FJ Net sales | 7 800.00 | | 7 800.00 | 7 800.00 |
FR Total operating income (I) | | | 7 800.00 | |
FW Other purchases and external expenses | | | 1 380.00 | |
FX Taxes, duties, and similar payments | | | 400.00 | |
GF Total Operating Expenses (II) | | | 1 780.00 | |
GG - OPERATING RESULT (I - II) | | | 6 020.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 020.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 405.00 | | | 405.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 800.00 | | | 7 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 185.00 | | | 2 185.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 615.00 | | | 5 615.00 |
| |
| 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 | 61 400.00 | | | 61 400.00 |
I4 DECREASES Grand Total | | | 61 400.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 61 400.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 61 400.00 | | | 61 400.00 |
| |
| 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 | 1 000.00 | 1 000.00 | | 1 000.00 |
8E Income Taxes | 405.00 | 405.00 | | 405.00 |
VI Group and Associates | 61 400.00 | 61 400.00 | | 61 400.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 761.00 | 6 761.00 | | 6 761.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 761.00 | 6 761.00 | | 6 761.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 62 805.00 | 62 805.00 | | 62 805.00 |
| |
| 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) | 1 259.00 | | | 1 259.00 |
ST Other accounts | 121.00 | | | 121.00 |
YW Business tax | 400.00 | | | 400.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 400.00 | | | 400.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 380.00 | | | 1 380.00 |
