| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 633.00 | 92.00 | 541.00 | 633.00 |
BJ TOTAL (I) | 633.00 | 92.00 | 541.00 | 633.00 |
BX Customers and related accounts | 109.00 | | 109.00 | 109.00 |
BZ Other receivables | 612.00 | | 612.00 | 612.00 |
CF Cash and cash equivalents | 750.00 | | 750.00 | 750.00 |
CJ TOTAL (II) | 1 471.00 | | 1 471.00 | 1 471.00 |
CO Grand total (0 to V) | 2 104.00 | 92.00 | 2 012.00 | 2 104.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 246.00 | 86.00 | | 246.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 673.00 | 161.00 | | 673.00 |
DL TOTAL (I) | 1 919.00 | 1 246.00 | | 1 919.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 553.00 | | |
DX Trade payables and related accounts | 16.00 | 432.00 | | 16.00 |
DY Tax and social security liabilities | 76.00 | | | 76.00 |
EC TOTAL (IV) | 92.00 | 985.00 | | 92.00 |
EE Grand total (I to V) | 2 012.00 | 2 231.00 | | 2 012.00 |
EG Accrued income and payables due within one year | 92.00 | 985.00 | | 92.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 545.00 | | 545.00 | 545.00 |
FG Production sold - services | 1 738.00 | | 1 738.00 | 1 738.00 |
FJ Net sales | 2 283.00 | | 2 283.00 | 2 283.00 |
FR Total operating income (I) | | | 2 283.00 | |
FU Purchases of raw materials and other supplies | | | 284.00 | |
FW Other purchases and external expenses | | | 1 158.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 92.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 534.00 | |
GG - OPERATING RESULT (I - II) | | | 749.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 749.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | | 700.00 | | |
HK Income tax | 76.00 | | | 76.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 283.00 | 2 501.00 | | 2 283.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 610.00 | 2 340.00 | | 1 610.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 673.00 | 161.00 | | 673.00 |
| |
| 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 | 512.00 | | 633.00 | 512.00 |
I4 DECREASES Grand Total | | 512.00 | 633.00 | |
IY DECREASES Total Tangible Fixed Assets | | 512.00 | 633.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 512.00 | | 633.00 | 512.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 512.00 | 92.00 | 512.00 | 512.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 512.00 | 92.00 | 512.00 | 512.00 |
| |
| 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 |
8E Income Taxes | 76.00 | 76.00 | | 76.00 |
UX Other trade receivables | 109.00 | 109.00 | | 109.00 |
VB VAT | 612.00 | 612.00 | | 612.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 721.00 | 721.00 | | 721.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 92.00 | 92.00 | | 92.00 |
| |
| 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) | 774.00 | 799.00 | | 774.00 |
ST Other accounts | 384.00 | 286.00 | | 384.00 |
YW Business tax | | 189.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | | 189.00 | | |
YY Amount of VAT collected | 147.00 | | | 147.00 |
YZ Total deductible VAT on goods and services | 278.00 | | | 278.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 158.00 | 1 085.00 | | 1 158.00 |
