| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 443.00 | | 443.00 | 443.00 |
BZ Other receivables | 3 157.00 | | 3 157.00 | 3 157.00 |
CF Cash and cash equivalents | 7 006.00 | | 7 006.00 | 7 006.00 |
CJ TOTAL (II) | 10 606.00 | | 10 606.00 | 10 606.00 |
CO Grand total (0 to V) | 10 606.00 | | 10 606.00 | 10 606.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 647.00 | | | 2 647.00 |
DL TOTAL (I) | 4 647.00 | | | 4 647.00 |
DX Trade payables and related accounts | 2 904.00 | | | 2 904.00 |
DY Tax and social security liabilities | 3 055.00 | | | 3 055.00 |
EC TOTAL (IV) | 5 959.00 | | | 5 959.00 |
EE Grand total (I to V) | 10 606.00 | | | 10 606.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 47 853.00 | | 47 853.00 | 47 853.00 |
FJ Net sales | 47 853.00 | | 47 853.00 | 47 853.00 |
FR Total operating income (I) | | | 47 853.00 | |
FW Other purchases and external expenses | | | 36 355.00 | |
FX Taxes, duties, and similar payments | | | 230.00 | |
FY Salaries and Wages | | | 7 205.00 | |
FZ Social Security Contributions | | | 1 366.00 | |
GF Total Operating Expenses (II) | | | 45 156.00 | |
GG - OPERATING RESULT (I - II) | | | 2 697.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 697.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 50.00 | | | 50.00 |
HH Total exceptional expenses (VIII) | 50.00 | | | 50.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -50.00 | | | -50.00 |
HL TOTAL REVENUE (I + III + V + VII) | 47 853.00 | | | 47 853.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 45 206.00 | | | 45 206.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 647.00 | | | 2 647.00 |
| |
| 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 | 2 904.00 | 2 904.00 | | 2 904.00 |
8D Social Security and Other Social Organizations | 3 055.00 | 3 055.00 | | 3 055.00 |
UX Other trade receivables | 3 600.00 | 3 600.00 | | 3 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 600.00 | 3 600.00 | | 3 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 959.00 | 5 959.00 | | 5 959.00 |
| |
| 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 | 230.00 | | | 230.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 500.00 | | | 1 500.00 |
ST Other accounts | 13 045.00 | | | 13 045.00 |
XQ Rental, rental and co-ownership charges | 21 810.00 | | | 21 810.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 230.00 | | | 230.00 |
YY Amount of VAT collected | 4 350.00 | | | 4 350.00 |
YZ Total deductible VAT on goods and services | 7 544.00 | | | 7 544.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 36 355.00 | | | 36 355.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 4.00 | | | 4.00 |
