| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 4 680.00 | | 4 680.00 | 4 680.00 |
BZ Other receivables | 41.00 | | 41.00 | 41.00 |
CF Cash and cash equivalents | 17 114.00 | | 17 114.00 | 17 114.00 |
CJ TOTAL (II) | 21 835.00 | | 21 835.00 | 21 835.00 |
CO Grand total (0 to V) | 21 835.00 | | 21 835.00 | 21 835.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | | | 150.00 |
DH Retained earnings | 12 298.00 | 15 642.00 | | 12 298.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 042.00 | 1 806.00 | | 3 042.00 |
DL TOTAL (I) | 16 990.00 | 18 948.00 | | 16 990.00 |
DX Trade payables and related accounts | 548.00 | 554.00 | | 548.00 |
DY Tax and social security liabilities | 4 297.00 | 4 987.00 | | 4 297.00 |
EC TOTAL (IV) | 4 845.00 | 5 541.00 | | 4 845.00 |
EE Grand total (I to V) | 21 835.00 | 24 489.00 | | 21 835.00 |
EG Accrued income and payables due within one year | 4 845.00 | 5 541.00 | | 4 845.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 46 800.00 | | 46 800.00 | 46 800.00 |
FJ Net sales | 46 800.00 | | 46 800.00 | 46 800.00 |
FQ Other income | | | 342.00 | |
FR Total operating income (I) | | | 47 142.00 | |
FW Other purchases and external expenses | | | 1 389.00 | |
FX Taxes, duties, and similar payments | | | 783.00 | |
FY Salaries and Wages | | | 30 000.00 | |
FZ Social Security Contributions | | | 11 391.00 | |
GF Total Operating Expenses (II) | | | 43 563.00 | |
GG - OPERATING RESULT (I - II) | | | 3 579.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 579.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 537.00 | 319.00 | | 537.00 |
HL TOTAL REVENUE (I + III + V + VII) | 47 142.00 | 46 800.00 | | 47 142.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 100.00 | 44 994.00 | | 44 100.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 042.00 | 1 806.00 | | 3 042.00 |
| |
| 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 | 548.00 | 548.00 | | 548.00 |
8D Social Security and Other Social Organizations | 2 054.00 | 2 054.00 | | 2 054.00 |
8E Income Taxes | 537.00 | 537.00 | | 537.00 |
UX Other trade receivables | 4 680.00 | 4 680.00 | | 4 680.00 |
VB VAT | 41.00 | 41.00 | | 41.00 |
VQ Other Taxes, Duties, and Similar Debts | 475.00 | 475.00 | | 475.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 721.00 | 4 721.00 | | 4 721.00 |
VW VAT | 1 231.00 | 1 231.00 | | 1 231.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 845.00 | 4 845.00 | | 4 845.00 |
| |
| 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 | 165.00 | 742.00 | | 165.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 024.00 | 837.00 | | 1 024.00 |
ST Other accounts | 365.00 | 513.00 | | 365.00 |
YW Business tax | 618.00 | 609.00 | | 618.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 783.00 | 1 351.00 | | 783.00 |
YY Amount of VAT collected | 9 360.00 | | | 9 360.00 |
YZ Total deductible VAT on goods and services | 329.00 | | | 329.00 |
ZE Dividends | 5 000.00 | | | 5 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 389.00 | 1 350.00 | | 1 389.00 |
