| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BP Services in progress | 16.00 | | 16.00 | 16.00 |
BT Goods | 19 800.00 | | 19 800.00 | 19 800.00 |
BZ Other receivables | 37 806.00 | | 37 806.00 | 37 806.00 |
CF Cash and cash equivalents | 33 122.00 | | 33 122.00 | 33 122.00 |
CJ TOTAL (II) | 90 745.00 | | 90 745.00 | 90 745.00 |
CO Grand total (0 to V) | 90 745.00 | | 90 745.00 | 90 745.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | | | 100.00 |
DD Legal reserve (1) | 966.00 | | | 966.00 |
DG Other reserves | 17 689.00 | | | 17 689.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 546.00 | | | -7 546.00 |
DL TOTAL (I) | 11 209.00 | | | 11 209.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 409.00 | | | 25 409.00 |
DX Trade payables and related accounts | 16.00 | | | 16.00 |
DY Tax and social security liabilities | 54 111.00 | | | 54 111.00 |
EC TOTAL (IV) | 79 536.00 | | | 79 536.00 |
EE Grand total (I to V) | 90 745.00 | | | 90 745.00 |
EG Accrued income and payables due within one year | 79 536.00 | | | 79 536.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 75 650.00 | | 75 650.00 | 75 650.00 |
FJ Net sales | 75 650.00 | | 75 650.00 | 75 650.00 |
FR Total operating income (I) | | | 75 650.00 | |
FS Purchases of goods (including customs duties) | | | 30 500.00 | |
FT Inventory change (goods) | | | 28 000.00 | |
FU Purchases of raw materials and other supplies | | | 1 209.00 | |
FW Other purchases and external expenses | | | 14 182.00 | |
FX Taxes, duties, and similar payments | | | 428.00 | |
FY Salaries and Wages | | | 8 540.00 | |
FZ Social Security Contributions | | | 337.00 | |
GF Total Operating Expenses (II) | | | 83 196.00 | |
GG - OPERATING RESULT (I - II) | | | -7 546.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 546.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 337.00 | | | 337.00 |
HL TOTAL REVENUE (I + III + V + VII) | 75 650.00 | | | 75 650.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 83 196.00 | | | 83 196.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 546.00 | | | -7 546.00 |
| |
| 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 | 16.00 | 16.00 | | 16.00 |
8C Staff and Related Accounts | 40.00 | 40.00 | | 40.00 |
8D Social Security and Other Social Organizations | 11 303.00 | 11 303.00 | | 11 303.00 |
VB VAT | 37 325.00 | 37 325.00 | | 37 325.00 |
VI Group and Associates | 25 409.00 | 25 409.00 | | 25 409.00 |
VM Income taxes | 449.00 | 449.00 | | 449.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 32.00 | 32.00 | | 32.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 806.00 | 37 806.00 | | 37 806.00 |
VW VAT | 42 768.00 | 42 768.00 | | 42 768.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 79 536.00 | 79 536.00 | | 79 536.00 |
| |
| 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) | 44.00 | | | 44.00 |
ST Other accounts | 6 692.00 | | | 6 692.00 |
YT Subcontracting | 7 446.00 | | | 7 446.00 |
YW Business tax | 428.00 | | | 428.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 428.00 | | | 428.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 14 182.00 | | | 14 182.00 |
