| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 764.00 | 764.00 | | 764.00 |
BJ TOTAL (I) | 764.00 | 764.00 | | 764.00 |
BT Goods | 15 892.00 | | 15 892.00 | 15 892.00 |
BZ Other receivables | 16 079.00 | | 16 079.00 | 16 079.00 |
CF Cash and cash equivalents | 21 537.00 | | 21 537.00 | 21 537.00 |
CJ TOTAL (II) | 53 508.00 | | 53 508.00 | 53 508.00 |
CO Grand total (0 to V) | 54 271.00 | 764.00 | 53 508.00 | 54 271.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | | | 30 000.00 |
DH Retained earnings | -21 312.00 | | | -21 312.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 406.00 | | | -22 406.00 |
DL TOTAL (I) | -13 717.00 | | | -13 717.00 |
DV Miscellaneous Loans and Financial Debts (4) | 61 616.00 | | | 61 616.00 |
DX Trade payables and related accounts | 1 747.00 | | | 1 747.00 |
DY Tax and social security liabilities | 3 862.00 | | | 3 862.00 |
EC TOTAL (IV) | 67 225.00 | | | 67 225.00 |
EE Grand total (I to V) | 53 508.00 | | | 53 508.00 |
EG Accrued income and payables due within one year | 67 225.00 | | | 67 225.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 21 410.00 | | 21 410.00 | 21 410.00 |
FJ Net sales | 21 410.00 | | 21 410.00 | 21 410.00 |
FO Operating subsidies | | | 3 000.00 | |
FR Total operating income (I) | | | 24 410.00 | |
FS Purchases of goods (including customs duties) | | | 28 385.00 | |
FV Inventory change (raw materials and supplies) | | | 5 488.00 | |
FW Other purchases and external expenses | | | 10 178.00 | |
FX Taxes, duties, and similar payments | | | 181.00 | |
FY Salaries and Wages | | | 2 132.00 | |
FZ Social Security Contributions | | | 498.00 | |
GF Total Operating Expenses (II) | | | 46 861.00 | |
GG - OPERATING RESULT (I - II) | | | -22 452.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22 452.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 46.00 | | | 46.00 |
HD Total exceptional income (VII) | 46.00 | | | 46.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 46.00 | | | 46.00 |
HL TOTAL REVENUE (I + III + V + VII) | 24 456.00 | | | 24 456.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 46 861.00 | | | 46 861.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 406.00 | | | -22 406.00 |
| |
| 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 | 764.00 | | | 764.00 |
I4 DECREASES Grand Total | | | 764.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 764.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 764.00 | | | 764.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 764.00 | | | 764.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 764.00 | | | 764.00 |
| |
| 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 | 1 747.00 | 1 747.00 | | 1 747.00 |
8D Social Security and Other Social Organizations | 11.00 | 11.00 | | 11.00 |
VB VAT | 16 079.00 | 16 079.00 | | 16 079.00 |
VI Group and Associates | 61 616.00 | 61 616.00 | | 61 616.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 079.00 | 16 079.00 | | 16 079.00 |
VW VAT | 3 852.00 | 3 852.00 | | 3 852.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 67 225.00 | 67 225.00 | | 67 225.00 |
| |
| 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 | 181.00 | | | 181.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 279.00 | | | 3 279.00 |
ST Other accounts | 4 079.00 | | | 4 079.00 |
XQ Rental, rental and co-ownership charges | 2 820.00 | | | 2 820.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 181.00 | | | 181.00 |
YY Amount of VAT collected | 5 029.00 | | | 5 029.00 |
YZ Total deductible VAT on goods and services | 6 499.00 | | | 6 499.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 10 178.00 | | | 10 178.00 |
