| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 12 200.00 | | 12 200.00 | 12 200.00 |
BZ Other receivables | 62 887.00 | | 62 887.00 | 62 887.00 |
CF Cash and cash equivalents | 260.00 | | 260.00 | 260.00 |
CJ TOTAL (II) | 63 148.00 | | 63 148.00 | 63 148.00 |
CO Grand total (0 to V) | 75 348.00 | | 75 348.00 | 75 348.00 |
CU Other investments | 12 200.00 | | 12 200.00 | 12 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 1 270.00 | | | 1 270.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 082.00 | | | 2 082.00 |
DL TOTAL (I) | 14 352.00 | | | 14 352.00 |
DU Loans and Debts from Credit Institutions (3) | 17.00 | | | 17.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49 135.00 | | | 49 135.00 |
DX Trade payables and related accounts | 1 148.00 | | | 1 148.00 |
DY Tax and social security liabilities | 4 578.00 | | | 4 578.00 |
EA Other liabilities | 6 118.00 | | | 6 118.00 |
EC TOTAL (IV) | 60 996.00 | | | 60 996.00 |
EE Grand total (I to V) | 75 348.00 | | | 75 348.00 |
EG Accrued income and payables due within one year | 60 996.00 | | | 60 996.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 17.00 | | | 17.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 21 750.00 | | 21 750.00 | 21 750.00 |
FJ Net sales | 21 750.00 | | 21 750.00 | 21 750.00 |
FO Operating subsidies | | | 2 000.00 | |
FR Total operating income (I) | | | 23 750.00 | |
FW Other purchases and external expenses | | | 1 736.00 | |
FX Taxes, duties, and similar payments | | | 302.00 | |
FY Salaries and Wages | | | 19 157.00 | |
FZ Social Security Contributions | | | 836.00 | |
GF Total Operating Expenses (II) | | | 22 031.00 | |
GG - OPERATING RESULT (I - II) | | | 1 719.00 | |
GL Other interest and similar income | | | 635.00 | |
GP Total financial income (V) | | | 635.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 635.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 354.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 272.00 | | | 272.00 |
HL TOTAL REVENUE (I + III + V + VII) | 24 385.00 | | | 24 385.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 303.00 | | | 22 303.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 082.00 | | | 2 082.00 |
| |
| 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 | 5 000.00 | | 7 200.00 | 5 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 200.00 | |
I4 DECREASES Grand Total | | | 12 200.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 000.00 | | 7 200.00 | 5 000.00 |
| |
| 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 | 1 148.00 | 1 148.00 | | 1 148.00 |
8C Staff and Related Accounts | 3 111.00 | 3 111.00 | | 3 111.00 |
8D Social Security and Other Social Organizations | 837.00 | 837.00 | | 837.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 118.00 | 6 118.00 | | 6 118.00 |
VB VAT | 1 169.00 | 1 169.00 | | 1 169.00 |
VC Group and associates | 60 911.00 | 60 911.00 | | 60 911.00 |
VG Loans with a maturity of up to one year at origin | 17.00 | 17.00 | | 17.00 |
VI Group and Associates | 49 135.00 | 49 135.00 | | 49 135.00 |
VM Income taxes | 807.00 | 807.00 | | 807.00 |
VQ Other Taxes, Duties, and Similar Debts | 190.00 | 190.00 | | 190.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 62 887.00 | 62 887.00 | | 62 887.00 |
VW VAT | 440.00 | 440.00 | | 440.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 60 996.00 | 60 996.00 | | 60 996.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 180.00 | | | 180.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 384.00 | | | 1 384.00 |
ST Other accounts | 353.00 | | | 353.00 |
YW Business tax | 122.00 | | | 122.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 302.00 | | | 302.00 |
YY Amount of VAT collected | 5 280.00 | | | 5 280.00 |
YZ Total deductible VAT on goods and services | 386.00 | | | 386.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 736.00 | | | 1 736.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
