| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 20 206.00 | | 20 206.00 | 20 206.00 |
BZ Other receivables | 5 245.00 | | 5 245.00 | 5 245.00 |
CF Cash and cash equivalents | 5 855.00 | | 5 855.00 | 5 855.00 |
CJ TOTAL (II) | 31 308.00 | | 31 308.00 | 31 308.00 |
CO Grand total (0 to V) | 31 308.00 | | 31 308.00 | 31 308.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DH Retained earnings | -666.00 | | | -666.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -341.00 | | | -341.00 |
DL TOTAL (I) | 8 991.00 | | | 8 991.00 |
DX Trade payables and related accounts | 750.00 | | | 750.00 |
DY Tax and social security liabilities | 21 565.00 | | | 21 565.00 |
EC TOTAL (IV) | 22 316.00 | | | 22 316.00 |
EE Grand total (I to V) | 31 308.00 | | | 31 308.00 |
EG Accrued income and payables due within one year | 22 316.00 | | | 22 316.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 16 522.00 | | 16 522.00 | 16 522.00 |
FG Production sold - services | 200.00 | | 200.00 | 200.00 |
FJ Net sales | 16 722.00 | | 16 722.00 | 16 722.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 16 723.00 | |
FW Other purchases and external expenses | | | 16 858.00 | |
GE Other Expenses | | | 206.00 | |
GF Total Operating Expenses (II) | | | 17 065.00 | |
GG - OPERATING RESULT (I - II) | | | -341.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -341.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 16 723.00 | | | 16 723.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 065.00 | | | 17 065.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -341.00 | | | -341.00 |
| |
| 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 | 750.00 | 750.00 | | 750.00 |
8K Other liabilities (including liabilities related to repo transactions) | 390.00 | 390.00 | | 390.00 |
UX Other trade receivables | 20 206.00 | 20 206.00 | | 20 206.00 |
VB VAT | 256.00 | 256.00 | | 256.00 |
VC Group and associates | 4 925.00 | 4 925.00 | | 4 925.00 |
VI Group and Associates | 21 175.00 | 21 175.00 | | 21 175.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 388.00 | 25 388.00 | | 25 388.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 316.00 | 22 316.00 | | 22 316.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YY Amount of VAT collected | 3 324.00 | | | 3 324.00 |
YZ Total deductible VAT on goods and services | 3 151.00 | | | 3 151.00 |
