| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 500.00 | 8.00 | 492.00 | 500.00 |
BJ TOTAL (I) | 500.00 | 8.00 | 492.00 | 500.00 |
BX Customers and related accounts | 3 217.00 | | 3 217.00 | 3 217.00 |
BZ Other receivables | 280.00 | | 280.00 | 280.00 |
CF Cash and cash equivalents | 16 115.00 | | 16 115.00 | 16 115.00 |
CJ TOTAL (II) | 19 612.00 | | 19 612.00 | 19 612.00 |
CO Grand total (0 to V) | 20 112.00 | 8.00 | 20 104.00 | 20 112.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 436.00 | | | 12 436.00 |
DL TOTAL (I) | 13 436.00 | | | 13 436.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 240.00 | | | 2 240.00 |
DX Trade payables and related accounts | 1 187.00 | | | 1 187.00 |
DY Tax and social security liabilities | 3 240.00 | | | 3 240.00 |
EC TOTAL (IV) | 6 667.00 | | | 6 667.00 |
EE Grand total (I to V) | 20 104.00 | | | 20 104.00 |
EG Accrued income and payables due within one year | 6 667.00 | | | 6 667.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 24 066.00 | | 24 066.00 | 24 066.00 |
FJ Net sales | 24 066.00 | | 24 066.00 | 24 066.00 |
FR Total operating income (I) | | | 24 066.00 | |
FW Other purchases and external expenses | | | 9 276.00 | |
FX Taxes, duties, and similar payments | | | 94.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 9 382.00 | |
GG - OPERATING RESULT (I - II) | | | 14 683.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 683.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 45.00 | | | 45.00 |
HH Total exceptional expenses (VIII) | 45.00 | | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45.00 | | | -45.00 |
HK Income tax | 2 202.00 | | | 2 202.00 |
HL TOTAL REVENUE (I + III + V + VII) | 24 066.00 | | | 24 066.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 629.00 | | | 11 629.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 436.00 | | | 12 436.00 |
| |
| 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 | | | 500.00 | |
I4 DECREASES Grand Total | | | 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 500.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 500.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 8.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 8.00 | | |
| |
| 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 | 1 187.00 | 1 187.00 | | 1 187.00 |
8E Income Taxes | 2 202.00 | 2 202.00 | | 2 202.00 |
UX Other trade receivables | 3 217.00 | 3 217.00 | | 3 217.00 |
VB VAT | 280.00 | 280.00 | | 280.00 |
VI Group and Associates | 2 240.00 | 2 240.00 | | 2 240.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 497.00 | 3 497.00 | | 3 497.00 |
VW VAT | 1 038.00 | 1 038.00 | | 1 038.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 667.00 | 6 667.00 | | 6 667.00 |
| |
| 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 | 94.00 | | | 94.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 942.00 | | | 942.00 |
ST Other accounts | 8 040.00 | | | 8 040.00 |
XQ Rental, rental and co-ownership charges | 295.00 | | | 295.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 94.00 | | | 94.00 |
YY Amount of VAT collected | 4 813.00 | | | 4 813.00 |
YZ Total deductible VAT on goods and services | 437.00 | | | 437.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 9 276.00 | | | 9 276.00 |
