| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 3 287.00 | | 3 287.00 | 3 287.00 |
BZ Other receivables | 1 187.00 | | 1 187.00 | 1 187.00 |
CF Cash and cash equivalents | 3 923.00 | | 3 923.00 | 3 923.00 |
CH Prepaid expenses | 42.00 | | 42.00 | 42.00 |
CJ TOTAL (II) | 8 439.00 | | 8 439.00 | 8 439.00 |
CO Grand total (0 to V) | 8 439.00 | | 8 439.00 | 8 439.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -357.00 | | | -357.00 |
DL TOTAL (I) | 4 643.00 | | | 4 643.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 659.00 | | | 2 659.00 |
DX Trade payables and related accounts | 1 137.00 | | | 1 137.00 |
DY Tax and social security liabilities | 1.00 | | | 1.00 |
EC TOTAL (IV) | 3 796.00 | | | 3 796.00 |
EE Grand total (I to V) | 8 439.00 | | | 8 439.00 |
EG Accrued income and payables due within one year | 3 796.00 | | | 3 796.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 15 436.00 | | 15 436.00 | 15 436.00 |
FJ Net sales | 15 436.00 | | 15 436.00 | 15 436.00 |
FQ Other income | | | 19.00 | |
FR Total operating income (I) | | | 15 455.00 | |
FS Purchases of goods (including customs duties) | | | 10 577.00 | |
FT Inventory change (goods) | | | -3 287.00 | |
FW Other purchases and external expenses | | | 8 522.00 | |
GF Total Operating Expenses (II) | | | 15 812.00 | |
GG - OPERATING RESULT (I - II) | | | -357.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -357.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 15 455.00 | | | 15 455.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 812.00 | | | 15 812.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -357.00 | | | -357.00 |
| |
| 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 | 1 137.00 | 1 137.00 | | 1 137.00 |
VB VAT | 1 127.00 | 1 127.00 | | 1 127.00 |
VI Group and Associates | 2 659.00 | 2 659.00 | | 2 659.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 60.00 | 60.00 | | 60.00 |
VS Prepaid expenses | 42.00 | 42.00 | | 42.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 229.00 | 1 229.00 | | 1 229.00 |
VW VAT | 1.00 | 1.00 | | 1.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 796.00 | 3 796.00 | | 3 796.00 |
| |
| 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 | 8 522.00 | | | 8 522.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 910.00 | | | 910.00 |
ST Other accounts | 3 042.00 | | | 3 042.00 |
XQ Rental, rental and co-ownership charges | 4 571.00 | | | 4 571.00 |
YY Amount of VAT collected | 2 397.00 | | | 2 397.00 |
YZ Total deductible VAT on goods and services | 3 304.00 | | | 3 304.00 |
| |
| 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 | 8.00 | | | 8.00 |
