| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 9 164.00 | 9 164.00 | | 9 164.00 |
BJ TOTAL (I) | 9 164.00 | 9 164.00 | | 9 164.00 |
BX Customers and related accounts | 7 200.00 | | 7 200.00 | 7 200.00 |
BZ Other receivables | 6 854.00 | | 6 854.00 | 6 854.00 |
CF Cash and cash equivalents | 627.00 | | 627.00 | 627.00 |
CJ TOTAL (II) | 14 681.00 | | 14 681.00 | 14 681.00 |
CO Grand total (0 to V) | 23 845.00 | 9 164.00 | 14 681.00 | 23 845.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 656.00 | -6 453.00 | | 656.00 |
DL TOTAL (I) | 9 040.00 | 1 932.00 | | 9 040.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 855.00 | 61 976.00 | | 2 855.00 |
DX Trade payables and related accounts | 840.00 | 960.00 | | 840.00 |
DY Tax and social security liabilities | 1 946.00 | 13 130.00 | | 1 946.00 |
EC TOTAL (IV) | 5 641.00 | 76 066.00 | | 5 641.00 |
EE Grand total (I to V) | 14 681.00 | 77 998.00 | | 14 681.00 |
EG Accrued income and payables due within one year | 5 641.00 | 76 066.00 | | 5 641.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 000.00 | | 6 000.00 | 6 000.00 |
FJ Net sales | 6 000.00 | | 6 000.00 | 6 000.00 |
FR Total operating income (I) | | | 6 000.00 | |
FW Other purchases and external expenses | | | 4 962.00 | |
FX Taxes, duties, and similar payments | | | 382.00 | |
GF Total Operating Expenses (II) | | | 5 344.00 | |
GG - OPERATING RESULT (I - II) | | | 656.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 656.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 6 000.00 | | | 6 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 344.00 | 6 453.00 | | 5 344.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 656.00 | -6 453.00 | | 656.00 |
| |
| 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 | 9 164.00 | | | 9 164.00 |
I4 DECREASES Grand Total | | | 9 164.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 164.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 164.00 | | | 9 164.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 164.00 | | | 9 164.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 164.00 | | | 9 164.00 |
| |
| 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 | 840.00 | 840.00 | | 840.00 |
UX Other trade receivables | 7 200.00 | 7 200.00 | | 7 200.00 |
VB VAT | 1 047.00 | 1 047.00 | | 1 047.00 |
VC Group and associates | 5 807.00 | 5 807.00 | | 5 807.00 |
VI Group and Associates | 2 855.00 | 2 855.00 | | 2 855.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 054.00 | 14 054.00 | | 14 054.00 |
VW VAT | 1 946.00 | 1 946.00 | | 1 946.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 641.00 | 5 641.00 | | 5 641.00 |
| |
| 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) | 1 256.00 | 2 384.00 | | 1 256.00 |
ST Other accounts | 3 706.00 | 3 545.00 | | 3 706.00 |
XQ Rental, rental and co-ownership charges | | 330.00 | | |
YW Business tax | 382.00 | 194.00 | | 382.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 382.00 | 194.00 | | 382.00 |
YY Amount of VAT collected | 1 200.00 | | | 1 200.00 |
YZ Total deductible VAT on goods and services | 695.00 | 709.00 | | 695.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 962.00 | 6 259.00 | | 4 962.00 |
