| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 4 018.00 | | 4 018.00 | 4 018.00 |
AT Other tangible assets | 2 600.00 | 1 087.00 | 1 512.00 | 2 600.00 |
BJ TOTAL (I) | 6 618.00 | 1 087.00 | 5 530.00 | 6 618.00 |
CF Cash and cash equivalents | 13 197.00 | | 13 197.00 | 13 197.00 |
CJ TOTAL (II) | 13 197.00 | | 13 197.00 | 13 197.00 |
CO Grand total (0 to V) | 19 815.00 | 1 087.00 | 18 727.00 | 19 815.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 10 886.00 | | | 10 886.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 072.00 | | | 6 072.00 |
DL TOTAL (I) | 18 059.00 | | | 18 059.00 |
DX Trade payables and related accounts | 600.00 | | | 600.00 |
DY Tax and social security liabilities | 68.00 | | | 68.00 |
EC TOTAL (IV) | 668.00 | | | 668.00 |
EE Grand total (I to V) | 18 727.00 | | | 18 727.00 |
EG Accrued income and payables due within one year | 668.00 | | | 668.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 689.00 | | 7 689.00 | 7 689.00 |
FJ Net sales | 7 689.00 | | 7 689.00 | 7 689.00 |
FR Total operating income (I) | | | 7 689.00 | |
FW Other purchases and external expenses | | | 1 110.00 | |
FX Taxes, duties, and similar payments | | | 179.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 260.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 549.00 | |
GG - OPERATING RESULT (I - II) | | | 6 140.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 140.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 68.00 | | | 68.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 689.00 | | | 7 689.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 617.00 | | | 1 617.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 072.00 | | | 6 072.00 |
| |
| 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 | 6 618.00 | | | 6 618.00 |
I4 DECREASES Grand Total | | | 6 618.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 618.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 618.00 | | | 6 618.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 827.00 | 260.00 | | 827.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 827.00 | 260.00 | | 827.00 |
| |
| 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 | 960.00 | 960.00 | | 960.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 960.00 | 960.00 | | 960.00 |
| |
| 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 | 42.00 | | | 42.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 600.00 | | | 600.00 |
ST Other accounts | 510.00 | | | 510.00 |
YT Subcontracting | 210.00 | | | 210.00 |
YW Business tax | 137.00 | | | 137.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 179.00 | | | 179.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 110.00 | | | 1 110.00 |
