| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 30 500.00 | 826.00 | 29 673.00 | 30 500.00 |
BJ TOTAL (I) | 30 500.00 | 826.00 | 29 673.00 | 30 500.00 |
BZ Other receivables | 7 642.00 | | 7 642.00 | 7 642.00 |
CF Cash and cash equivalents | 480.00 | | 480.00 | 480.00 |
CJ TOTAL (II) | 8 122.00 | | 8 122.00 | 8 122.00 |
CO Grand total (0 to V) | 38 622.00 | 826.00 | 37 796.00 | 38 622.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DH Retained earnings | -4 978.00 | | | -4 978.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 061.00 | | | 21 061.00 |
DL TOTAL (I) | 26 082.00 | | | 26 082.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 615.00 | | | 2 615.00 |
DX Trade payables and related accounts | 6 260.00 | | | 6 260.00 |
DY Tax and social security liabilities | 2 838.00 | | | 2 838.00 |
EC TOTAL (IV) | 11 713.00 | | | 11 713.00 |
EE Grand total (I to V) | 37 796.00 | | | 37 796.00 |
EG Accrued income and payables due within one year | 11 713.00 | | | 11 713.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 37 800.00 | | 37 800.00 | 37 800.00 |
FJ Net sales | 37 800.00 | | 37 800.00 | 37 800.00 |
FR Total operating income (I) | | | 37 800.00 | |
FW Other purchases and external expenses | | | 12 288.00 | |
FX Taxes, duties, and similar payments | | | 779.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 826.00 | |
GF Total Operating Expenses (II) | | | 13 893.00 | |
GG - OPERATING RESULT (I - II) | | | 23 906.00 | |
GR Interest and similar expenses | | | 7.00 | |
GU Total financial expenses (VI) | | | 7.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 899.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 838.00 | | | 2 838.00 |
HL TOTAL REVENUE (I + III + V + VII) | 37 800.00 | | | 37 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 738.00 | | | 16 738.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 061.00 | | | 21 061.00 |
| |
| 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 | | | 30 500.00 | |
I4 DECREASES Grand Total | | | 30 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 30 500.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 30 500.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 826.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 826.00 | | |
| |
| 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 | 6 260.00 | 6 260.00 | | 6 260.00 |
8E Income Taxes | 2 838.00 | 2 838.00 | | 2 838.00 |
VB VAT | 7 642.00 | 7 642.00 | | 7 642.00 |
VI Group and Associates | 2 615.00 | 2 615.00 | | 2 615.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 642.00 | 7 642.00 | | 7 642.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 713.00 | 11 713.00 | | 11 713.00 |
| |
| 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 | 779.00 | | | 779.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 630.00 | | | 1 630.00 |
ST Other accounts | 10 280.00 | | | 10 280.00 |
XQ Rental, rental and co-ownership charges | 378.00 | | | 378.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 779.00 | | | 779.00 |
YY Amount of VAT collected | 7 560.00 | | | 7 560.00 |
YZ Total deductible VAT on goods and services | 2 233.00 | | | 2 233.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 12 288.00 | | | 12 288.00 |
