| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 19 740.00 | | 19 740.00 | 19 740.00 |
CF Cash and cash equivalents | 5 803.00 | | 5 803.00 | 5 803.00 |
CJ TOTAL (II) | 25 544.00 | | 25 544.00 | 25 544.00 |
CO Grand total (0 to V) | 25 544.00 | | 25 544.00 | 25 544.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | | | 20 000.00 |
DD Legal reserve (1) | 2 761.00 | | | 2 761.00 |
DH Retained earnings | 6 803.00 | | | 6 803.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 624.00 | | | -5 624.00 |
DL TOTAL (I) | 23 940.00 | | | 23 940.00 |
DV Miscellaneous Loans and Financial Debts (4) | 403.00 | | | 403.00 |
DX Trade payables and related accounts | 1 200.00 | | | 1 200.00 |
EC TOTAL (IV) | 1 603.00 | | | 1 603.00 |
EE Grand total (I to V) | 25 544.00 | | | 25 544.00 |
EG Accrued income and payables due within one year | 1 603.00 | | | 1 603.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 579.00 | |
FX Taxes, duties, and similar payments | | | 457.00 | |
GE Other Expenses | | | 804.00 | |
GF Total Operating Expenses (II) | | | 5 840.00 | |
GG - OPERATING RESULT (I - II) | | | -5 839.00 | |
GL Other interest and similar income | | | 215.00 | |
GP Total financial income (V) | | | 215.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 215.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 624.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 216.00 | | | 216.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 840.00 | | | 5 840.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 624.00 | | | -5 624.00 |
| |
| 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 | 1 200.00 | 1 200.00 | | 1 200.00 |
VB VAT | 3 806.00 | 3 806.00 | | 3 806.00 |
VC Group and associates | 15 934.00 | 15 934.00 | | 15 934.00 |
VI Group and Associates | 403.00 | 403.00 | | 403.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 740.00 | 19 740.00 | | 19 740.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 603.00 | 1 603.00 | | 1 603.00 |
| |
| 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) | 1 952.00 | | | 1 952.00 |
ST Other accounts | 627.00 | | | 627.00 |
YT Subcontracting | 2 000.00 | | | 2 000.00 |
YW Business tax | 457.00 | | | 457.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 457.00 | | | 457.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 579.00 | | | 4 579.00 |
